Communication Services / Telecom ServicesSão Paulo
$2.44
-0.01 (-0.41%)
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 $11.0M · quality 25.7/100
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
12/100
F
Piotroski
4/9
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
$155M
P/E
N/A
•EV/EBITDA
8.5x
↑ROE
-41.2%
↓Gross Margin
27.1%
↓Debt/Equity
1.34
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-6.6%
FCF CAGR
—
FCF margin
7.0%
FCF / Net income
-0.32x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $871.8M · net income $-191.7M · FCF $61.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $871.8M | $871.8M | $837.9M | $900.7M | $1.07B |
| Net Income | $-191.7M | $-191.7M | $28.7M | $-11.9M | $23.2M |
| EBITDA | $70.7M | $70.7M | $313.4M | $274.4M | $276.4M |
| EPS | -3.05 | -3.05 | 0.45 | -0.18 | 0.36 |
| Gross Margin | 27.1% | 27.1% | 25.8% | 20.9% | 23.1% |
| Operating Margin | -17.6% | -17.6% | 6.5% | 3.8% | 8.1% |
| Net Margin | -22.0% | -22.0% | 3.4% | -1.3% | 2.2% |
| Balance Sheet | |||||
| Debt/Equity | 1.34 | 1.34 | 0.89 | 0.92 | 1.22 |
| Current Ratio | 1.87 | 1.87 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $61.0M | $61.0M | $-40.5M | $11.0M | $-214.6M |
| Returns | |||||
| ROE | -41.2% | -41.2% | 4.3% | -1.9% | 3.6% |
| Valuation | |||||
| P/E | — | — | 5.12 | — | 22.07 |
| EV/EBITDA | 8.54 | 8.54 | 2.03 | 2.69 | 4.15 |
| P/B | 0.33 | 0.33 | 0.22 | 0.40 | 0.79 |
| Growth & Yield | |||||
| Revenue Growth | 4.1% | 4.1% | -7.0% | -15.9% | — |
| EPS Growth | -778.8% | -778.8% | 342.9% | -151.4% | — |
| Dividend Yield | 7.7% | 7.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-19.7%
Start / end P/E
n/dx → n/dx
EPS bridge
0.45 → -3.05
Residual
-27.4%
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.