Communication Services / EntertainmentAthens
$0.44
-0.00 (-0.68%)
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 34% · confianza 21%
FCF escenarios
weak_data · normalized FCF $-7.5M · quality 63.3/100
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
24/100
D
Piotroski
1/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$78M
P/E
8.8x
↓EV/EBITDA
N/A
•ROE
147.5%
↑Gross Margin
15.2%
↓Debt/Equity
-6.21
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2023 · 2 años de histórico normalizado
Revenue CAGR
-63.2%
FCF CAGR
—
FCF margin
-62.3%
FCF / Net income
1.33x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $19.4M · net income $-9.0M · FCF $-12.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2023 | 2022 | 2021 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $19.4M | $19.4M | $16.4M | $142.9M |
| Net Income | $-9.0M | $-9.0M | $-5.3M | $-7.3M |
| EBITDA | $-7.1M | $-7.1M | $-4.0M | $2.6M |
| EPS | -0.06 | -0.06 | -0.04 | -0.05 |
| Gross Margin | 15.2% | 15.2% | 16.9% | 11.3% |
| Operating Margin | -40.0% | -40.0% | -47.7% | -1.6% |
| Net Margin | -46.7% | -46.7% | -32.6% | -5.1% |
| Balance Sheet | ||||
| Debt/Equity | -6.21 | -6.21 | -18.22 | -33.07 |
| Current Ratio | 0.92 | 0.92 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $-12.1M | $-12.1M | $-7.5M | $8.2M |
| Returns | ||||
| ROE | 147.5% | 147.5% | 224.2% | 413.6% |
| Valuation | ||||
| P/E | 8.76 | 8.76 | — | — |
| EV/EBITDA | — | — | — | 46.86 |
| Growth & Yield | ||||
| Revenue Growth | 18.2% | 18.2% | -88.5% | — |
| EPS Growth | -63.9% | -63.9% | 28.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-3.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.04 → -0.06
Residual
-3.7%
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.