Communication Services / BroadcastingNasdaqCM
$15.63
+0.73 (+4.90%)
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 32% · confianza 25%
FCF escenarios
weak_data · normalized FCF $-8.9M · quality 72.0/100
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
2/9
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
$28M
P/E
N/A
•EV/EBITDA
91.5x
↑ROE
N/A
•Gross Margin
N/A
•Debt/Equity
-5.49
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2025 · 15 años de histórico normalizado
Revenue CAGR
+5.1%
FCF CAGR
—
FCF margin
-6.5%
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $205.9M · net income — · FCF $-13.3M
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||
| Revenue | $205.9M | $205.9M | $240.3M | $247.1M | $256.4M | $241.4M | $206.1M | $261.6M | $257.5M | $232.2M | $136.7M | $105.9M | $58.7M | $56.1M | $100.2M | $97.7M | $98.0M |
| Net Income | — | — | — | — | — | $-1.5M | $-18.9M | $13.4M | $6.5M | $87.1M | $47.5M | $6.4M | $40.0M | $11.5M | $11.0M | $10.1M | $8.0M |
| EBITDA | $3.2M | $3.2M | $16.1M | $36.0M | $26.5M | $22.7M | $3.1M | $45.0M | $40.9M | $66.9M | $68.8M | $16.6M | $8.1M | $10.6M | $29.6M | $26.3M | $25.5M |
| EPS | -109.27 | -109.27 | -3.73 | -50.20 | -29.40 | -1.00 | -12.60 | 9.60 | 4.80 | 62.80 | 39.60 | 5.60 | 34.80 | 10.20 | 9.60 | 9.00 | 7.00 |
| Operating Margin | -2.4% | -2.4% | 5.8% | 7.2% | 5.9% | 6.1% | -2.1% | 14.6% | 13.3% | 26.2% | 45.8% | 12.9% | 9.5% | 14.9% | 27.4% | 24.5% | 23.4% |
| Net Margin | — | — | — | — | — | -0.6% | -9.2% | 5.1% | 2.5% | 37.5% | 34.7% | 6.0% | 68.1% | 20.6% | 11.0% | 10.3% | 8.2% |
| Balance Sheet | |||||||||||||||||
| Debt/Equity | -5.49 | -5.49 | 1.95 | 2.05 | 1.48 | 1.12 | 0.96 | 0.87 | 0.88 | — | — | — | 0.72 | 1.10 | 1.36 | 1.63 | 2.17 |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | $-13.3M | $-13.3M | $-6.7M | $-8.9M | $-2.2M | $-6.4M | $-3.3M | $12.0M | $20.2M | $23.8M | $14.2M | $12.2M | $13.9M | $17.1M | $18.7M | $19.2M | $15.3M |
| Returns | |||||||||||||||||
| ROE | — | — | — | — | — | -0.6% | -7.0% | 4.7% | 2.4% | 30.4% | 23.5% | 4.8% | 30.6% | 12.3% | 13.3% | 13.7% | 12.8% |
| Valuation | |||||||||||||||||
| EV/EBITDA | 91.46 | 91.46 | 17.92 | 8.52 | 12.06 | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | — | — | 0.10 | 0.18 | 0.13 | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | -14.3% | -14.3% | -2.8% | -3.6% | — | 17.1% | -21.2% | 1.6% | 10.9% | 69.9% | 29.0% | 80.5% | 4.6% | -44.0% | 2.6% | -0.3% | — |
| EPS Growth | -2829.5% | -2829.5% | 92.6% | -70.7% | — | 92.1% | -231.3% | 100.0% | -92.4% | 58.6% | 607.1% | -83.9% | 241.2% | 6.2% | 6.7% | 28.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+252.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-3.73 → -109.27
Residual
+252.8%
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.