Communication Services / Internet Content & InformationNasdaqCM
$0.57
-0.05 (-8.23%)
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 23%
FCF escenarios
weak_data · normalized FCF $-40.6M · quality 67.7/100
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
17/100
F
Piotroski
2/9
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
$47M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-5.0%
↓Gross Margin
5.3%
↓Debt/Equity
0.27
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+4.0%
FCF CAGR
—
FCF margin
-1.3%
FCF / Net income
2.28x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.01B · net income $-17.8M · FCF $-40.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.01B | $3.01B | $3.47B | $3.30B | $2.68B |
| Net Income | $-17.8M | $-17.8M | $-61.2M | $-159.6M | $-91.0M |
| EBITDA | $-7.7M | $-7.7M | $-52.2M | $-146.9M | $-76.8M |
| EPS | — | — | -0.78 | -20.30 | -3.51 |
| Gross Margin | 5.3% | 5.3% | 4.6% | 4.2% | 5.3% |
| Operating Margin | -0.6% | -0.6% | -1.9% | -4.7% | -3.6% |
| Net Margin | -0.6% | -0.6% | -1.8% | -4.8% | -3.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.27 | 0.27 | 0.10 | 0.08 | -0.01 |
| Current Ratio | 1.23 | 1.23 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-40.6M | $-40.6M | $-115.8M | $-27.5M | $-160.1M |
| Returns | |||||
| ROE | -5.0% | -5.0% | -17.2% | -42.2% | 7.2% |
| Valuation | |||||
| P/B | 0.13 | 0.13 | 0.20 | 0.75 | — |
| Growth & Yield | |||||
| Revenue Growth | -13.3% | -13.3% | 5.2% | 23.2% | — |
| EPS Growth | — | — | 96.2% | -477.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-30.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.78 → n/d
Residual
-30.9%
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.