Communication Services / EntertainmentNYSE
$2.88
+0.09 (+3.23%)
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 22%
FCF escenarios
weak_data · normalized FCF $-60.5M · quality 57.7/100
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
22/100
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
$537M
P/E
N/A
•EV/EBITDA
N/A
•ROE
542.3%
↑Gross Margin
61.2%
↑Debt/Equity
-3.20
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-31.7%
FCF / Net income
0.60x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $321.6M · net income $-170.5M · FCF $-101.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $321.6M | $321.6M | $96.5M | $202.4M | $75.5M | — |
| Net Income | $-170.5M | $-170.5M | $-88.3M | $13.4M | $-13.7M | — |
| EBITDA | $-143.3M | $-143.3M | $-74.0M | $20.5M | $-12.7M | — |
| EPS | -1.10 | -1.10 | -0.55 | 0.08 | -0.09 | — |
| Gross Margin | 61.2% | 61.2% | 54.0% | 57.5% | 46.5% | — |
| Operating Margin | -51.0% | -51.0% | -89.8% | 6.1% | -12.4% | — |
| Net Margin | -53.0% | -53.0% | -91.5% | 6.6% | -18.2% | — |
| Balance Sheet | ||||||
| Debt/Equity | -3.20 | -3.20 | 1.68 | 0.14 | 0.18 | — |
| Current Ratio | 0.59 | 0.59 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $-101.9M | $-101.9M | $-60.5M | $5.3M | $-12.8M | — |
| Returns | ||||||
| ROE | 542.3% | 542.3% | -1040.3% | 33.6% | -62.3% | — |
| Growth & Yield | ||||||
| Revenue Growth | 233.2% | 233.2% | -52.3% | 168.1% | — | — |
| EPS Growth | -99.9% | -99.9% | -760.5% | 197.5% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-77.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.55 → -1.10
Residual
-77.8%
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.