EarthLink provides internet services including high-speed fiber and wireless internet. The company is self-described as the largest provider of rural internet in the United States.

EarthLink

Harmonic Inc., together with its subsidiaries, provide video delivery software, products, system solutions, and services worldwide. The company operates in two segments, Video and Cable Access. The Video segment sells video processing, production, and playout solutions and services to cable operators, and satellite and telecommunications Pay-TV service providers, as well as to broadcast and media, including streaming media companies. This segment's video processing appliance solutions include network management and application software, and hardware products, such as encoders, video servers, high-density stream processing systems, and edge processors. This segment also provides software-as-a-service (SaaS) solutions, which enables the packaging and delivery of streaming services, including live streaming, video-on-demand, catch-up TV, start-over TV, network-DVR, and cloud-DVR services through HTTP streaming to various device along with dynamic and personal ad insertion. The Cable Access segment offers CableOS software-based cable access solutions; and CableOS central cloud services primarily to cable operators. Its products enable customers to create, prepare, store, playout, and deliver a range of broadcast and streaming video services to consumer devices, including televisions, personal computers, laptops, tablets, and smart phones. The company also provides technical support and professional services, such as maintenance and support, consulting, implementation, program management, technical design and planning, building and site preparation, integration and equipment installation, end-to-end system testing, and training. It sells its products through its direct sales force, as well as through independent resellers and systems integrators. The company was incorporated in 1988 and is headquartered in San Jose, California.

Harmonic Inc.

Nextel USA provides a cellular service that extends coverage in remote areas. The service includes radio frequency and LTE connectivity, along with BYOD options for customers.

Nextel USA

UBIQUOSS provides telecommunications solutions, including products related to 5G, broadband access, and Ethernet switches. The company focuses on enhancing network performance and efficiency.

Metric
Company Name	EarthLink	Harmonic Inc.	Nextel USA	UBIQUOSS
Symbol		HLIT
MSH ID	NET:EARTHLINK	COM:HARMONICINC	COM:NEXTELUSA	COM:UBIQUOSS
Market	PRIVATE	STOCKS	PRIVATE	PRIVATE
Sector	Technology	Technology	Consumer Services	Technology
Industry	Telecommunications	Communication Equipment	Telecommunications	Telecommunications
Country	US	US	US	KR
Stage		Post-IPO Debt	Seed Round	Venture Round
Employee Count		1.30K
Website	earthlink.net	harmonicinc.com	nextelusa.com	ubiquoss.com
LinkedIn				ubiquoss-inc
Founders

Metric
Market Cap	1.40B
Enterprise Value
Monthly Web Traffic	140.44K	12.58K	5.65K
Web Traffic Growth	0.18	25.11	-0.11
Valuation
Raised Capital	160M

Metric
Revenue		607.91M
Revenue (LTM)
Revenue (NTM)
Gross Profit		312.55M
EBITDA		22.17M
Operating Income		22.17M
Net Income		83.99M
EPS		0.75
Diluted EPS		0.72
Revenue 2022
Revenue 2023
Revenue 2024
Revenue 2025
Revenue 2026

Metric
Revenue Growth (LTM)
Revenue Growth (NTM)
Gross Profit Growth (LTM)
EBITDA Growth (LTM)
Net Income Growth (LTM)
14-Day Growth Score
28-Day Growth Score
90-Day Growth Score
365-Day Growth Score

Metric
Gross Profit Margin		0.51
Operating Profit Margin		0.04
EBITDA Margin		0.04
Net Profit Margin		0.14
Return on Equity		0.23
Return on Assets		0.11
Return on Capital Employed		0.04

NET:EARTHLINK

EarthLink

Company Overview

Market Metrics

Financial Performance

Growth Metrics

Profitability Ratios

Valuation Multiples

Operational Metrics

Cash Flow Metrics

Balance Sheet Metrics

Efficiency Metrics

Metric
P/E Ratio		17.15
P/B Ratio		3.30
Revenue Multiple (LTM)
Revenue Multiple (NTM)
EBITDA Multiple (LTM)
EBITDA Multiple (NTM)
Price to Sales Ratio		3.10
EV Multiple		125.42

Metric
Days Sales Outstanding		84.98
Days Payables Outstanding		47.65
Days Inventory Outstanding		111.40
Operating Cycle		190.55
Cash Conversion Cycle		150.79
Asset Turnover		0.79

Metric
Operating Cash Flow		7.06M
Free Cash Flow		-1.42M
Cash Flow to Debt		0.20
Operating Cash Flow/Sales		0.05
Free Cash Flow Yield		0.00

Metric
Cash & Equivalents		84.27M
Accounts Receivable		-35.47M
Inventory		83.98M
Goodwill		239.15M
Debt to Capitalization		0.26
Debt to Assets		0.20
Current Ratio		1.21
Quick Ratio		1.32

Metric
Rule of 40 (LTM)
Rule of 40 (NTM)
Stock Comp to Revenue		0.04
R&D to Revenue		0.21
SG&A to Revenue