Communication Services / EntertainmentNasdaqCM
$5.90
-0.16 (-2.64%)
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 33% · confianza 23%
FCF escenarios
weak_data · normalized FCF $26.8M · quality 53.0/100
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
44/100
C
Piotroski
7/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$301M
P/E
13.1x
↓EV/EBITDA
11.3x
↑ROE
14.6%
↑Gross Margin
12.5%
↓Debt/Equity
0.88
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2020–2025 · 5 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
2.5%
FCF / Net income
1.77x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.06B · net income $15.1M · FCF $26.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Income Statement | |||||||
| Revenue | $1.06B | $1.06B | $1.10B | $1.16B | — | — | — |
| Net Income | $15.1M | $15.1M | $4.6M | $-35.4M | $2.9M | $3.2M | — |
| EBITDA | $34.6M | $34.6M | $20.0M | $-26.1M | $-2.6M | — | — |
| EPS | 0.30 | 0.30 | 0.09 | -0.74 | — | — | — |
| Gross Margin | 12.5% | 12.5% | 11.7% | 9.0% | — | — | — |
| Operating Margin | 2.9% | 2.9% | 1.5% | -2.4% | — | — | — |
| Net Margin | 1.4% | 1.4% | 0.4% | -3.1% | — | — | — |
| Balance Sheet | |||||||
| Debt/Equity | 0.88 | 0.88 | 1.25 | 1.87 | 0.00 | — | — |
| Current Ratio | 1.33 | 1.33 | — | — | — | — | — |
| Cash Flow | |||||||
| Free Cash Flow | $26.8M | $26.8M | $55.6M | $2.6M | $-1.2M | — | — |
| Returns | |||||||
| ROE | 14.6% | 14.6% | 5.2% | -44.5% | 2.6% | -74.3% | — |
| Valuation | |||||||
| P/E | 13.11 | 13.11 | 32.89 | — | — | — | — |
| EV/EBITDA | 11.29 | 11.29 | 12.97 | — | — | — | — |
| P/B | 2.92 | 2.92 | 1.72 | 1.40 | 4.38 | — | — |
| Growth & Yield | |||||||
| Revenue Growth | -3.4% | -3.4% | -5.0% | — | — | — | — |
| EPS Growth | 233.3% | 233.3% | 112.2% | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
20.4%
EPS terminal req.
$0.52
Spread vs growth
212.9%
5Y implied EPS CAGR
16.1%
EPS terminal req.
$0.63
Spread vs growth
217.2%
10Y implied EPS CAGR
13.0%
EPS terminal req.
$1.02
Spread vs growth
220.3%
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
+108.5%
Start / end P/E
31.4x → 19.7x
EPS bridge
0.09 → 0.30
Residual
-87.4%
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.