Technology / Information Technology ServicesNYSE
$7.49
+0.30 (+4.17%)
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 24%
FCF escenarios
weak_data · normalized FCF $-349.0M · quality 33.7/100
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
29/100
D
Piotroski
3/9
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
$1.0B
P/E
26.8x
↑EV/EBITDA
8.3x
↓ROE
5.4%
↑Gross Margin
23.6%
↓Debt/Equity
1.15
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2008–2025 · 17 años de histórico normalizado
Revenue CAGR
-3.9%
FCF CAGR
—
FCF margin
-14.0%
FCF / Net income
-6.05x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.69B · net income $62.0M · FCF $-375.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||
| Revenue | $2.69B | $2.69B | $2.82B | $3.17B | $3.17B | $3.69B | $6.21B | $6.92B | $6.41B | $6.52B | $6.54B | $6.37B | $6.59B | $6.12B | $5.73B | $5.29B | $4.71B | $4.60B | $5.32B |
| Net Income | $62.0M | $62.0M | $958.0M | $-428.0M | $60.0M | $97.0M | $-79.0M | $564.0M | $-88.0M | $232.0M | $270.0M | $-178.0M | $191.0M | $443.0M | $481.0M | $-190.0M | $134.0M | $-33.0M | $228.0M |
| EBITDA | $260.0M | $260.0M | $234.0M | $304.0M | $578.0M | $543.0M | $585.0M | $944.0M | $521.0M | $1.04B | $1.02B | $443.0M | $637.0M | $874.0M | $914.0M | $-20.0M | $263.0M | $231.0M | $436.0M |
| EPS | 0.30 | 0.30 | 6.52 | -3.12 | 0.31 | 0.62 | -0.53 | 2.06 | -0.71 | 0.60 | 1.05 | -0.67 | 0.69 | 1.61 | 1.80 | -0.74 | 0.51 | -0.13 | 0.83 |
| Gross Margin | 23.6% | 23.6% | 20.5% | 20.9% | 21.6% | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 1.0% | 1.0% | -1.3% | -4.2% | -1.6% | 0.7% | 3.6% | 8.8% | 3.0% | 10.6% | 10.3% | 2.1% | 5.4% | 10.9% | 13.1% | -2.8% | 3.2% | 2.2% | 6.1% |
| Net Margin | 2.3% | 2.3% | 34.0% | -13.5% | 1.9% | 2.6% | -1.3% | 8.2% | -1.4% | 3.6% | 4.1% | -2.8% | 2.9% | 7.2% | 8.4% | -3.6% | 2.8% | -0.7% | 4.3% |
| Balance Sheet | |||||||||||||||||||
| Debt/Equity | 1.15 | 1.15 | 1.11 | 9.40 | 3.38 | 4.38 | 3.12 | 2.97 | 7.54 | 4.09 | 4.32 | 4.50 | 1.83 | 1.88 | 1.51 | 1.09 | 0.01 | 0.02 | — |
| Current Ratio | 1.06 | 1.06 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||||
| Free Cash Flow | $-375.0M | $-375.0M | $-349.0M | $317.0M | $50.0M | $903.0M | $610.0M | $543.0M | $429.0M | $624.0M | $821.0M | $602.0M | $406.0M | $165.0M | $-260.0M | $327.0M | $205.0M | $139.0M | $365.0M |
| Returns | |||||||||||||||||||
| ROE | 5.4% | 5.4% | 79.2% | -142.2% | 3.4% | 7.7% | -7.5% | 51.1% | -22.3% | 32.3% | 38.8% | -24.7% | 10.2% | 25.0% | 38.4% | -24.2% | 15.2% | -5.9% | — |
| Valuation | |||||||||||||||||||
| P/E | 26.75 | 26.75 | 2.08 | — | 48.31 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 8.28 | 8.28 | 11.07 | 16.12 | 13.55 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 0.92 | 0.92 | 1.63 | 7.74 | 1.20 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||||
| Revenue Growth | -4.6% | -4.6% | -11.0% | -0.3% | — | -40.5% | -10.2% | 8.0% | -1.7% | -0.4% | 2.7% | -3.3% | 7.6% | 6.9% | 8.3% | 12.3% | 2.4% | -13.5% | — |
| EPS Growth | -95.4% | -95.4% | 309.0% | -1106.5% | — | 217.5% | -125.6% | 389.7% | -219.6% | -43.3% | 256.9% | -197.3% | -57.3% | -10.9% | 345.0% | -244.6% | 495.2% | -115.4% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
30.4%
EPS terminal req.
$0.66
Spread vs growth
-125.8%
5Y implied EPS CAGR
21.8%
EPS terminal req.
$0.80
Spread vs growth
-117.2%
10Y implied EPS CAGR
15.7%
EPS terminal req.
$1.30
Spread vs growth
-111.1%
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
-32.5%
Start / end P/E
1.7x → 25.0x
EPS bridge
6.52 → 0.30
Residual
-1304.9%
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.