Communication Services / Advertising AgenciesParis
$0.00
+0.00 (+12.50%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF n/d · quality 68.3/100
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
31/100
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
$106339
P/E
N/A
•EV/EBITDA
18.3x
↑ROE
5311.6%
↑Gross Margin
87.6%
↑Debt/Equity
-1.06
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-40.1%
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $798000.0 · net income $-372.2M · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $798000.00 | $798000.00 | $1.1M | $2.3M | $3.7M |
| Net Income | $-372.2M | $-372.2M | $-17.5M | $-10.0M | $-43.51B |
| EBITDA | $403000.00 | $403000.00 | $-1.1M | $-851000.00 | $72000.00 |
| EPS | -67.61 | -67.61 | -39459.77 | -10049000.00 | -19174197.44 |
| Gross Margin | 87.6% | 87.6% | 80.3% | 97.8% | 99.5% |
| Operating Margin | -176.3% | -176.3% | -972.1% | -171.9% | -67.1% |
| Net Margin | -46639.5% | -46639.5% | -1575.9% | -436.2% | -1174574.9% |
| Balance Sheet | |||||
| Debt/Equity | -1.06 | -1.06 | -0.82 | 1.85 | -1.00 |
| Current Ratio | 3.24 | 3.24 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | — | — | — | — | $-33.31B |
| Returns | |||||
| ROE | 5311.6% | 5311.6% | 228.9% | -331.4% | 427.2% |
| Valuation | |||||
| EV/EBITDA | 18.32 | 18.32 | — | — | 182278.51 |
| P/B | — | — | — | 0.03 | — |
| Growth & Yield | |||||
| Revenue Growth | -28.3% | -28.3% | -51.7% | -37.8% | — |
| EPS Growth | 99.8% | 99.8% | 99.6% | 47.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-99.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-39459.77 → -67.61
Residual
-99.6%
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.