Communication Services / EntertainmentNasdaqGS
$8.80
+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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $272.4M · quality 51.3/100
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
11/100
F
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
$387M
P/E
N/A
•EV/EBITDA
N/A
•ROE
9.1%
↑Gross Margin
N/A
•Debt/Equity
1.77
↑Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
11.8%
FCF / Net income
3.05x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.31B · net income $89.4M · FCF $272.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $2.31B | $2.31B | $2.42B | $2.71B | $3.10B | $3.08B | $2.81B | $3.06B | $2.97B | $2.81B | $2.76B | $2.58B | $2.18B | $1.59B | $1.35B | $1.19B | $1.08B | — |
| Net Income | $89.4M | $89.4M | $-226.5M | $215.5M | $7.6M | $250.6M | $240.0M | $380.5M | $446.2M | $471.3M | $270.5M | $366.8M | $260.8M | $290.7M | $136.5M | $126.5M | $80.1M | $53.8M |
| EBITDA | $227.7M | $227.7M | $58.4M | $495.8M | $194.1M | $583.8M | $547.3M | $726.4M | $818.2M | $817.0M | $742.3M | $792.2M | $615.4M | $636.8M | $448.2M | $426.4M | $386.3M | $344.2M |
| EPS | 1.66 | 1.66 | -5.10 | 4.90 | 0.17 | 5.77 | 4.64 | 6.67 | 7.57 | 7.18 | 3.74 | 5.01 | 3.58 | 4.00 | 1.89 | 1.79 | 1.16 | 0.78 |
| Operating Margin | 5.8% | 5.8% | -1.6% | 14.3% | 2.8% | 15.9% | 15.7% | 20.4% | 24.5% | 25.7% | 23.9% | 27.5% | 25.1% | 36.6% | 26.8% | 27.5% | 26.0% | — |
| Net Margin | 3.9% | 3.9% | -9.4% | 7.9% | 0.2% | 8.1% | 8.5% | 12.4% | 15.0% | 16.8% | 9.8% | 14.2% | 12.0% | 18.3% | 10.1% | 10.6% | 7.4% | — |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 1.77 | 1.77 | 2.72 | 2.19 | 3.44 | 3.30 | 4.50 | 4.57 | 9.75 | 22.97 | -86.34 | -64.15 | -7.15 | -3.77 | -2.44 | -2.20 | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $272.4M | $272.4M | $330.8M | $168.7M | $137.6M | $100.9M | $702.1M | $392.1M | $516.7M | $305.7M | — | — | — | — | — | — | — | — |
| Returns | ||||||||||||||||||
| ROE | 9.1% | 9.1% | -26.5% | 20.6% | 0.9% | 29.4% | 38.9% | 57.1% | 140.9% | 349.3% | -899.2% | -933.8% | -70.2% | -50.9% | -15.5% | -12.2% | 322.6% | -22.7% |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | -4.5% | -4.5% | -10.7% | -12.4% | 0.6% | 9.3% | -8.0% | 3.0% | 5.9% | 1.8% | 6.8% | 18.6% | 36.7% | 17.7% | 13.9% | 10.1% | — | — |
| EPS Growth | 132.5% | 132.5% | -204.1% | 2782.4% | -97.1% | 24.4% | -30.4% | -11.9% | 5.4% | 92.0% | -25.3% | 39.9% | -10.5% | 111.6% | 5.6% | 54.3% | 48.7% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-22.2%
EPS terminal req.
$0.78
Spread vs growth
154.8%
5Y implied EPS CAGR
-10.7%
EPS terminal req.
$0.94
Spread vs growth
143.2%
10Y implied EPS CAGR
-0.9%
EPS terminal req.
$1.52
Spread vs growth
133.4%
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.
Unavailable: positive start/end prices are required.