Technology / Software - ApplicationNasdaqGM
$14.94
+0.09 (+0.61%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.2B · quality 76.3/100
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
56/100
C
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
$688M
P/E
3.7x
↓EV/EBITDA
2.4x
↓ROE
39.1%
↑Gross Margin
91.1%
↑Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+72.6%
FCF CAGR
+158.7%
FCF margin
33.8%
FCF / Net income
1.13x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.37B · net income $1.31B · FCF $1.48B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.37B | $4.37B | $3.28B | $2.05B | $850.3M |
| Net Income | $1.31B | $1.31B | $865.8M | $203.1M | $18.8M |
| EBITDA | $1.35B | $1.35B | $873.6M | $191.5M | $-6.6M |
| EPS | — | — | 9.67 | -7.39 | -9.66 |
| Gross Margin | 91.1% | 91.1% | 89.8% | 89.6% | 88.1% |
| Operating Margin | 30.6% | 30.6% | 26.1% | 8.6% | -1.9% |
| Net Margin | 29.9% | 29.9% | 26.4% | 9.9% | 2.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.01 | 0.04 | 0.04 |
| Current Ratio | 3.92 | 3.92 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.48B | $1.48B | $1.20B | $437.3M | $85.3M |
| Returns | |||||
| ROE | 39.1% | 39.1% | 48.5% | 23.8% | 3.3% |
| Valuation | |||||
| P/E | 3.69 | 3.69 | — | — | — |
| EV/EBITDA | 2.42 | 2.42 | — | — | — |
| P/B | 1.23 | 1.23 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 33.1% | 33.1% | 60.6% | 140.5% | — |
| EPS Growth | — | — | 230.9% | 23.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-1.1%
Start / end P/E
n/dx → n/dx
EPS bridge
9.67 → n/d
Residual
-1.1%
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.