Communication Services / EntertainmentBSE
$6.41
+0.11 (+1.75%)
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 20%
FCF escenarios
weak_data · normalized FCF $-69.2M · quality 56.3/100
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
36/100
D
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$1.2B
P/E
128.2x
↑EV/EBITDA
10.1x
↑ROE
14.9%
↑Gross Margin
14.0%
↓Debt/Equity
0.66
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+14.7%
FCF CAGR
—
FCF margin
-16.1%
FCF / Net income
-2.94x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $891.0M · net income $48.8M · FCF $-143.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $891.0M | $891.0M | $640.0M | $426.1M | $590.8M |
| Net Income | $48.8M | $48.8M | $33.9M | $32.6M | $32.3M |
| EBITDA | $100.0M | $100.0M | $60.7M | $53.7M | $33.7M |
| EPS | 0.39 | 0.39 | 0.27 | 0.26 | 0.48 |
| Gross Margin | 14.0% | 14.0% | 12.9% | 17.5% | 8.3% |
| Operating Margin | 10.1% | 10.1% | 9.1% | 12.7% | 5.6% |
| Net Margin | 5.5% | 5.5% | 5.3% | 7.6% | 5.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.66 | 0.66 | 0.22 | 0.21 | 0.60 |
| Cash Flow | |||||
| Free Cash Flow | $-143.4M | $-143.4M | $-19.7M | $-69.2M | $-37.8M |
| Returns | |||||
| ROE | 14.9% | 14.9% | 12.5% | 13.1% | 35.4% |
| Valuation | |||||
| P/E | 128.20 | 128.20 | 66.31 | 78.67 | — |
| EV/EBITDA | 10.12 | 10.12 | 37.89 | 47.87 | — |
| P/B | 2.44 | 2.44 | 8.26 | 10.29 | — |
| Growth & Yield | |||||
| Revenue Growth | 39.2% | 39.2% | 50.2% | -27.9% | — |
| EPS Growth | 43.9% | 43.9% | 5.3% | -46.3% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
13.3%
EPS terminal req.
$0.57
Spread vs growth
30.6%
5Y implied EPS CAGR
12.0%
EPS terminal req.
$0.69
Spread vs growth
31.9%
10Y implied EPS CAGR
11.0%
EPS terminal req.
$1.11
Spread vs growth
32.9%
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
-18.7%
Start / end P/E
29.0x → 16.4x
EPS bridge
0.27 → 0.39
Residual
-19.1%
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.