Communication Services / BroadcastingBSE
$2.20
-0.01 (-0.43%)
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 18%
FCF escenarios
weak_data · normalized FCF $2.3M · quality 43.7/100
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
38/100
D
Piotroski
5/9
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
$221M
P/E
220.0x
↑EV/EBITDA
30.4x
↑ROE
0.8%
↓Gross Margin
32.4%
↓Debt/Equity
0.19
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-22.9%
FCF CAGR
-43.6%
FCF margin
10.0%
FCF / Net income
7.46x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $86.8M · net income $1.2M · FCF $8.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $86.8M | $86.8M | $172.2M | $154.1M | $189.4M |
| Net Income | $1.2M | $1.2M | $9.1M | $3.4M | $-1.2M |
| EBITDA | $8.1M | $8.1M | $19.4M | $9.1M | $7.1M |
| EPS | — | — | 0.09 | 0.08 | -0.04 |
| Gross Margin | 32.4% | 32.4% | 30.3% | 30.8% | 26.1% |
| Operating Margin | -0.1% | -0.1% | 6.4% | 2.7% | -3.4% |
| Net Margin | 1.3% | 1.3% | 5.3% | 2.2% | -0.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.19 | 0.19 | 0.25 | 0.17 | 0.23 |
| Cash Flow | |||||
| Free Cash Flow | $8.7M | $8.7M | $-36.6M | $2.3M | $48.5M |
| Returns | |||||
| ROE | 0.8% | 0.8% | 5.9% | 2.2% | -0.8% |
| Valuation | |||||
| P/E | 220.00 | 220.00 | 30.00 | — | — |
| EV/EBITDA | 30.38 | 30.38 | 15.90 | — | — |
| P/B | 1.46 | 1.46 | 1.78 | — | — |
| Growth & Yield | |||||
| Revenue Growth | -49.6% | -49.6% | 11.8% | -18.6% | — |
| EPS Growth | — | — | 12.5% | 300.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-15.1%
Start / end P/E
n/dx → n/dx
EPS bridge
0.09 → n/d
Residual
-15.1%
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.