Technology / Communication EquipmentNasdaqGS
$73.17
-7.45 (-9.24%)
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 33% · confianza 25%
FCF escenarios
weak_data · normalized FCF $-486.6M · quality 50.0/100
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
31/100
D
Piotroski
5/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$9.9B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-0.7%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2026 · 17 años de histórico normalizado
Revenue CAGR
+12.5%
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.64B · net income $-34.1M · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||
| Revenue | $4.64B | $4.64B | $4.52B | $4.28B | $2.56B | $2.42B | $1.92B | $2.31B | — | $1.59B | $1.56B | $1.42B | $1.38B | $1.35B | $1.12B | $863.6M | $802.2M | $688.1M | $628.2M |
| Net Income | $-34.1M | $-34.1M | $-575.0M | $-1.07B | $1.08B | $-15.5M | $3.7M | $13.8M | — | $-68.3M | $21.8M | $21.8M | $39.9M | $-8.7M | $-40.6M | $7.5M | $36.1M | $31.1M | $38.3M |
| EBITDA | — | — | $1.24B | $364.0M | $365.0M | $386.9M | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | -0.25 | -0.25 | -4.48 | -9.12 | 14.10 | — | 0.06 | 0.00 | — | -1.15 | 0.45 | 0.44 | 0.84 | -0.21 | -0.94 | 0.17 | 0.84 | 0.89 | 1.20 |
| Gross Margin | — | — | 33.0% | 32.3% | 28.2% | 29.2% | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 2.3% | 2.3% | -2.2% | -20.8% | -6.1% | -4.7% | -2.4% | 1.7% | — | -5.8% | 2.3% | 2.9% | 6.0% | 0.2% | -1.8% | 0.3% | 4.9% | 6.3% | 7.1% |
| Net Margin | -0.7% | -0.7% | -12.7% | -25.0% | 42.4% | -0.6% | 0.2% | 0.6% | — | -4.3% | 1.4% | 1.5% | 2.9% | -0.6% | -3.6% | 0.9% | 4.5% | 4.5% | 6.1% |
| Balance Sheet | |||||||||||||||||||
| Debt/Equity | — | — | 1.65 | 1.52 | 0.73 | 1.08 | 0.78 | 0.91 | — | 0.53 | 0.49 | 0.84 | 0.78 | 0.73 | — | — | — | — | — |
| Current Ratio | — | — | 2.41 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||||
| Free Cash Flow | — | — | $-122.0M | $-851.2M | $-796.5M | $-484.7M | $-100.0M | $-257.0M | — | $-153.0M | $-103.4M | — | — | — | — | $-63.5M | $-38.7M | $-22.0M | $-55.3M |
| Returns | |||||||||||||||||||
| ROE | -0.7% | -0.7% | -12.6% | -21.3% | 28.4% | -0.6% | 0.2% | 0.7% | — | -3.7% | 1.3% | 1.9% | 3.8% | -0.9% | -4.5% | 0.8% | 4.3% | 4.1% | — |
| Valuation | |||||||||||||||||||
| P/E | — | — | — | — | 2.42 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | — | — | 12.47 | 21.54 | 11.13 | 14.97 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | — | — | 2.09 | 0.42 | 0.69 | 1.23 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||||
| Revenue Growth | 2.7% | 2.7% | 5.5% | 67.6% | 5.7% | — | -16.8% | — | — | 2.3% | 10.0% | 2.5% | 2.3% | 20.7% | 29.6% | 7.7% | 16.6% | 9.5% | — |
| EPS Growth | 94.4% | 94.4% | 50.9% | -164.7% | — | — | — | — | — | -355.6% | 2.3% | -47.6% | 500.0% | 77.7% | -652.9% | -79.8% | -5.6% | -25.8% | — |
Revenue, Net Income & Free Cash Flow ($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
+738.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-4.48 → -0.25
Residual
+738.1%
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.