Technology / Information Technology ServicesNSE
$13.64
-0.46 (-3.26%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 34% · confianza 14%
FCF escenarios
weak_data · normalized FCF $3.2M · quality 28.0/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
5/100
F
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$1.5B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-2.5%
↓Gross Margin
-2.8%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-71.4%
FCF CAGR
—
FCF margin
1.9%
FCF / Net income
-0.28x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $171.5M · net income $-11.3M · FCF $3.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $171.5M | $171.5M | $306.9M | $220.1M | $7.30B |
| Net Income | $-11.3M | $-11.3M | $-25.17B | $-1.70B | $58.9M |
| EBITDA | $-9.7M | $-9.7M | $-25.17B | $-1.70B | $81.3M |
| EPS | — | — | -236.42 | -16.04 | 0.56 |
| Gross Margin | -2.8% | -2.8% | 7.2% | -11.0% | 4.5% |
| Operating Margin | -9.4% | -9.4% | -1.0% | -34.6% | 0.7% |
| Net Margin | -6.6% | -6.6% | -8201.8% | -772.0% | 0.8% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | 0.02 | 0.02 |
| Current Ratio | 1.86 | 1.86 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $3.2M | $3.2M | $-611.0M | $22.0M | $-564.8M |
| Returns | |||||
| ROE | -2.5% | -2.5% | -5508.2% | -6.9% | 0.2% |
| Valuation | |||||
| P/B | 3.32 | 3.32 | 8.79 | 0.28 | — |
| Growth & Yield | |||||
| Revenue Growth | -44.1% | -44.1% | 39.4% | -97.0% | — |
| EPS Growth | — | — | -1373.9% | -2987.2% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
-79.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-236.42 → n/d
Residual
-79.0%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.