Communication Services / EntertainmentStockholm
$40.00
+2.10 (+5.61%)
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 34% · confianza 19%
FCF escenarios
weak_data · normalized FCF $-28.9M · quality 47.3/100
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
43/100
C
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
$7.3B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-9.5%
↓Gross Margin
39.3%
↓Debt/Equity
0.11
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+21.9%
FCF CAGR
—
FCF margin
-0.2%
FCF / Net income
0.04x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.52B · net income $-112.4M · FCF $-4.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.52B | $2.52B | $1.94B | $1.64B | $1.39B |
| Net Income | $-112.4M | $-112.4M | $78.2M | $-179.7M | $-286.4M |
| EBITDA | $-272000.00 | $-272000.00 | $104.3M | $-95.3M | $-219.3M |
| EPS | -0.62 | -0.62 | 0.42 | -0.99 | -1.59 |
| Gross Margin | 39.3% | 39.3% | 39.3% | 31.8% | 33.8% |
| Operating Margin | -0.7% | -0.7% | -3.0% | -15.8% | -25.4% |
| Net Margin | -4.5% | -4.5% | 4.0% | -11.0% | -20.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.11 | 0.11 | 0.11 | 0.02 | 0.02 |
| Current Ratio | 1.77 | 1.77 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-4.1M | $-4.1M | $-28.9M | $-81.3M | $-337.0M |
| Returns | |||||
| ROE | -9.5% | -9.5% | 6.2% | -15.7% | -21.9% |
| Valuation | |||||
| P/E | — | — | 39.76 | — | — |
| EV/EBITDA | — | — | 24.57 | — | — |
| P/B | 6.15 | 6.15 | 2.47 | 1.61 | 0.98 |
| Growth & Yield | |||||
| Revenue Growth | 29.5% | 29.5% | 18.8% | 17.7% | — |
| EPS Growth | -247.6% | -247.6% | 142.4% | 37.7% | — |
Revenue, Net Income & Free Cash Flow ($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
+140.9%
Start / end P/E
n/dx → n/dx
EPS bridge
0.42 → -0.62
Residual
+140.9%
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.