Communication Services / Advertising AgenciesShenzhen
$26.00
+0.89 (+3.54%)
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 20%
FCF escenarios
weak_data · normalized FCF $-2.4M · quality 53.3/100
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
34/100
D
Piotroski
3/9
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
$4.6B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-16.0%
↓Gross Margin
7.4%
↓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
-28.1%
FCF CAGR
—
FCF margin
-0.2%
FCF / Net income
0.02x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.13B · net income $-128.3M · FCF $-2.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.13B | $1.13B | $1.34B | $1.84B | $3.04B |
| Net Income | $-128.3M | $-128.3M | $-67.5M | $-26.1M | $3.1M |
| EBITDA | $-124.1M | $-124.1M | $-58.3M | $-16.6M | $20.2M |
| EPS | -0.72 | -0.72 | -0.38 | -0.15 | 0.02 |
| Gross Margin | 7.4% | 7.4% | 7.6% | 6.2% | 3.9% |
| Operating Margin | -3.8% | -3.8% | -1.4% | -0.6% | 0.0% |
| Net Margin | -11.3% | -11.3% | -5.0% | -1.4% | 0.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 |
| Current Ratio | 3.02 | 3.02 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.4M | $-2.4M | $-133.3M | $61.9M | $58.6M |
| Returns | |||||
| ROE | -16.0% | -16.0% | -7.2% | -2.6% | 0.3% |
| Valuation | |||||
| P/E | — | — | — | — | 1117.43 |
| EV/EBITDA | — | — | — | — | 151.00 |
| P/B | 5.75 | 5.75 | 3.88 | 3.80 | 3.38 |
| Growth & Yield | |||||
| Revenue Growth | -15.5% | -15.5% | -27.5% | -39.4% | — |
| EPS Growth | -89.9% | -89.9% | -158.7% | -931.1% | — |
Revenue, Net Income & Free Cash Flow ($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
+40.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.38 → -0.72
Residual
+40.3%
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.