Communication Services / PublishingStockholm
$53.00
+0.00 (+0.00%)
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 32% · confianza 23%
FCF escenarios
weak_data · normalized FCF $98.3M · quality 44.7/100
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
29/100
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
$1.5B
P/E
38.4x
↑EV/EBITDA
N/A
•ROE
-2.3%
↓Gross Margin
N/A
•Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
+125.1%
FCF margin
—
FCF / Net income
-7.22x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-45.1M · FCF $325.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | — | — | $14000.00 | $985.6M | $1.01B |
| Net Income | $-45.1M | $-45.1M | $606.1M | $-495.7M | $328.2M |
| EBITDA | $-43.5M | $-43.5M | $605.6M | $-302.7M | $376.5M |
| EPS | -2.00 | -2.00 | 21.00 | -17.01 | 11.16 |
| Operating Margin | — | — | -201328.6% | 2.0% | 2.3% |
| Net Margin | — | — | 4329285.7% | -50.3% | 32.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.04 | 0.10 |
| Current Ratio | 7.32 | 7.32 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $325.7M | $325.7M | $15.6M | $98.3M | $28.6M |
| Returns | |||||
| ROE | -2.3% | -2.3% | 27.2% | -29.9% | 15.2% |
| Valuation | |||||
| P/E | 38.41 | 38.41 | 3.51 | — | 6.25 |
| EV/EBITDA | — | — | 3.53 | — | 5.40 |
| P/B | 0.80 | 0.80 | 0.96 | 0.93 | 0.95 |
| Growth & Yield | |||||
| Revenue Growth | — | — | -100.0% | -2.7% | — |
| EPS Growth | -109.5% | -109.5% | 223.5% | -252.4% | — |
| Dividend Yield | 1.3% | 1.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-9.2%
Start / end P/E
n/dx → n/dx
EPS bridge
21.00 → -2.00
Residual
-10.5%
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.