Communication Services / Internet Content & InformationHKSE
$1.57
-0.02 (-1.26%)
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 18%
FCF escenarios
weak_data · normalized FCF $-125.2M · quality 45.3/100
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
23/100
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
$784M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-8.3%
↓Gross Margin
N/A
•Debt/Equity
0.24
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-11.9%
FCF CAGR
—
FCF margin
-11.1%
FCF / Net income
1.00x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.05B · net income $-226.8M · FCF $-227.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.05B | $2.05B | $2.24B | $2.47B | $3.00B |
| Net Income | $-226.8M | $-226.8M | $-252.6M | $-259.0M | $-383.3M |
| EBITDA | $-22.5M | $-22.5M | $-30.3M | $33.9M | $899000.00 |
| EPS | -0.45 | -0.45 | -0.51 | -5.19 | -7.68 |
| Gross Margin | — | — | — | — | 4.0% |
| Operating Margin | -14.8% | -14.8% | -11.2% | -11.1% | -10.1% |
| Net Margin | -11.0% | -11.0% | -11.3% | -10.5% | -12.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.24 | 0.24 | 0.20 | 0.29 | 0.30 |
| Current Ratio | 2.05 | 2.05 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-227.8M | $-227.8M | $302.2M | $-125.2M | $169.0M |
| Returns | |||||
| ROE | -8.3% | -8.3% | -8.8% | -8.1% | -11.2% |
| Valuation | |||||
| EV/EBITDA | — | — | — | -14.59 | -192.22 |
| P/B | 0.29 | 0.29 | 0.24 | 0.04 | 0.05 |
| Growth & Yield | |||||
| Revenue Growth | -8.2% | -8.2% | -9.4% | -17.8% | — |
| EPS Growth | 10.2% | 10.2% | 90.2% | 32.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+53.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.51 → -0.45
Residual
+53.9%
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.