Communication Services / Internet Content & InformationNasdaqGS
$6.45
+0.59 (+10.07%)
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 25%
FCF escenarios
weak_data · normalized FCF $46.4M · quality 48.7/100
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
33/100
D
Piotroski
5/9
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
$261M
P/E
15.4x
↓EV/EBITDA
3.6x
↓ROE
4.7%
↑Gross Margin
95.4%
↑Debt/Equity
0.55
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2015–2025 · 10 años de histórico normalizado
Revenue CAGR
+11.1%
FCF CAGR
—
FCF margin
4.4%
FCF / Net income
1.04x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.03B · net income $43.8M · FCF $45.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||
| Revenue | $1.03B | $1.03B | $1.19B | $1.36B | $1.76B | $1.62B | $1.47B | $1.33B | $1.13B | $736.4M | $498.9M | $361.2M |
| Net Income | $43.8M | $43.8M | $36.0M | $-40.9M | $-128.4M | $-70.5M | $-6.3M | $34.8M | $77.5M | $-103.1M | $13.1M | $-1.3M |
| EBITDA | $130.1M | $130.1M | $128.9M | $93.5M | $16.8M | — | — | — | — | — | — | — |
| EPS | — | — | 0.70 | -0.80 | -2.60 | -1.40 | -0.10 | 0.70 | 1.50 | -2.40 | 0.30 | 0.00 |
| Gross Margin | 95.4% | 95.4% | 95.1% | 95.4% | 80.9% | 83.0% | 88.2% | — | — | — | — | — |
| Operating Margin | 7.6% | 7.6% | 1.8% | -2.0% | -4.3% | -4.2% | -0.4% | 2.9% | 5.6% | -20.1% | 4.8% | -0.4% |
| Net Margin | 4.3% | 4.3% | 3.0% | -3.0% | -7.3% | -4.4% | -0.4% | 2.6% | 6.8% | -14.0% | 2.6% | -0.4% |
| Balance Sheet | ||||||||||||
| Debt/Equity | 0.55 | 0.55 | 0.48 | 0.49 | 0.49 | 0.44 | 0.56 | 0.18 | 0.19 | 0.26 | 0.00 | — |
| Current Ratio | 1.50 | 1.50 | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||
| Free Cash Flow | $45.5M | $45.5M | $105.4M | $46.4M | $-69.1M | $-63.7M | $135.9M | $145.4M | $176.7M | $15.0M | $31.2M | — |
| Returns | ||||||||||||
| ROE | 4.7% | 4.7% | 3.4% | -3.9% | -12.3% | -6.2% | -0.5% | 2.7% | 5.9% | -10.4% | 8.6% | — |
| Valuation | ||||||||||||
| P/E | 15.36 | 15.36 | 23.43 | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 3.58 | 3.58 | 7.27 | 13.81 | 84.92 | — | — | — | — | — | — | — |
| P/B | 0.28 | 0.28 | 0.79 | 1.10 | 1.18 | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||
| Revenue Growth | -13.0% | -13.0% | -12.8% | -23.0% | — | 10.3% | 10.7% | 17.1% | 53.8% | 47.6% | 38.1% | — |
| EPS Growth | — | — | 187.5% | 69.2% | — | -1300.0% | -114.3% | -53.3% | 162.5% | -900.0% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-58.8%
Start / end P/E
n/dx → n/dx
EPS bridge
0.70 → n/d
Residual
-58.8%
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.