Technology / Information Technology ServicesNSE
$94.79
-3.56 (-3.62%)
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 $-107.7M · quality 70.3/100
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
10/100
F
Piotroski
5/9
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
$1.4B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-12.6%
↓Gross Margin
-80.3%
↓Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-21.5%
FCF CAGR
—
FCF margin
-136.5%
FCF / Net income
0.66x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $39.0M · net income $-80.8M · FCF $-53.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $39.0M | $39.0M | $64.7M | $147.4M | $80.5M |
| Net Income | $-80.8M | $-80.8M | $-138.9M | $-160.4M | $-128.3M |
| EBITDA | $-64.6M | $-64.6M | $-112.3M | $-144.9M | $-133.7M |
| EPS | -5.50 | -5.50 | -9.54 | -11.05 | -9.07 |
| Gross Margin | -80.3% | -80.3% | -80.5% | 24.5% | 30.7% |
| Operating Margin | -221.7% | -221.7% | -170.3% | -104.8% | -177.4% |
| Net Margin | -207.3% | -207.3% | -214.6% | -108.8% | -159.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.04 | 0.06 | — |
| Cash Flow | |||||
| Free Cash Flow | $-53.2M | $-53.2M | $-107.7M | $-158.0M | $-23.9M |
| Returns | |||||
| ROE | -12.6% | -12.6% | -22.4% | -23.9% | -13.2% |
| Valuation | |||||
| P/B | 2.20 | 2.20 | 3.06 | 2.10 | 4.38 |
| Growth & Yield | |||||
| Revenue Growth | -39.7% | -39.7% | -56.1% | 83.0% | — |
| EPS Growth | 42.3% | 42.3% | 13.7% | -21.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-4.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-9.54 → -5.50
Residual
-4.4%
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.