Communication Services / EntertainmentBSE
$12.96
-0.47 (-3.50%)
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 15%
FCF escenarios
weak_data · normalized FCF $-17.6M · quality 32.7/100
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
3/100
F
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
$220M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-51.3%
↓Gross Margin
100.0%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-46.9%
FCF CAGR
—
FCF margin
-1388.2%
FCF / Net income
0.94x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.8M · net income $-100.2M · FCF $-94.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.8M | $6.8M | $3.5M | $10.3M | $45.4M |
| Net Income | $-100.2M | $-100.2M | $-7.7M | $200000.00 | $3.6M |
| EBITDA | $-91.4M | $-91.4M | $1.1M | $6.4M | $28.5M |
| EPS | -5.89 | -5.89 | -0.45 | 0.01 | 0.21 |
| Gross Margin | 100.0% | 100.0% | 71.4% | 97.1% | 66.7% |
| Operating Margin | -164.7% | -164.7% | -237.1% | -17.5% | -21.8% |
| Net Margin | -1473.5% | -1473.5% | -220.0% | 1.9% | 7.9% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | 0.00 | — |
| Cash Flow | |||||
| Free Cash Flow | $-94.4M | $-94.4M | $1.2M | $-17.6M | $13.5M |
| Returns | |||||
| ROE | -51.3% | -51.3% | -2.6% | 0.1% | 1.2% |
| Valuation | |||||
| P/E | — | — | — | 681.24 | 27.52 |
| EV/EBITDA | — | — | 66.12 | 21.21 | 3.27 |
| P/B | 1.13 | 1.13 | 0.25 | 0.45 | 0.32 |
| Growth & Yield | |||||
| Revenue Growth | 94.3% | 94.3% | -66.0% | -77.3% | — |
| EPS Growth | -1208.9% | -1208.9% | -3927.2% | -94.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-34.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.45 → -5.89
Residual
-34.6%
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.