Communication Services / EntertainmentShanghai
$1.65
+0.03 (+1.85%)
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 17%
FCF escenarios
weak_data · normalized FCF $-37.9M · quality 38.7/100
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
12/100
F
Piotroski
4/9
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
$3.4B
P/E
N/A
•EV/EBITDA
91.7x
↑ROE
-6.9%
↓Gross Margin
12.6%
↓Debt/Equity
1.03
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-12.1%
FCF CAGR
—
FCF margin
-7.6%
FCF / Net income
2.40x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $502.2M · net income $-15.8M · FCF $-37.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $502.2M | $502.2M | $429.1M | $525.0M | $740.6M |
| Net Income | $-15.8M | $-15.8M | $-101.0M | $2.86B | $-4.72B |
| EBITDA | $29.2M | $29.2M | $-92.3M | $3.22B | $-3.58B |
| EPS | -0.01 | -0.01 | -0.05 | 1.40 | -8.10 |
| Gross Margin | 12.6% | 12.6% | 9.5% | 18.2% | -118.2% |
| Operating Margin | 0.3% | 0.3% | -8.0% | 1380.6% | -146.6% |
| Net Margin | -3.1% | -3.1% | -23.5% | 545.5% | -637.9% |
| Balance Sheet | |||||
| Debt/Equity | 1.03 | 1.03 | 0.90 | 0.05 | -0.49 |
| Current Ratio | 1.24 | 1.24 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-37.9M | $-37.9M | $-86.7M | $3.6M | $77.8M |
| Returns | |||||
| ROE | -6.9% | -6.9% | -41.4% | 717.3% | 100.0% |
| Valuation | |||||
| P/E | — | — | — | 1.58 | — |
| EV/EBITDA | 91.66 | 91.66 | — | 1.34 | — |
| P/B | 11.41 | 11.41 | 15.88 | 11.32 | — |
| Growth & Yield | |||||
| Revenue Growth | 17.0% | 17.0% | -18.3% | -29.1% | — |
| EPS Growth | 80.0% | 80.0% | -103.6% | 117.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-21.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.05 → -0.01
Residual
-21.4%
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.