Communication Services / BroadcastingNasdaqCM
$3.08
+0.00 (+0.00%)
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 19%
FCF escenarios
weak_data · normalized FCF $8.2M · quality 32.0/100
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
7/100
F
Piotroski
5/9
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
$183M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-15.5%
↓Gross Margin
N/A
•Debt/Equity
N/A
•Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2019–2025 · 6 años de histórico normalizado
Revenue CAGR
+25.9%
FCF CAGR
—
FCF margin
18.1%
FCF / Net income
-2.02x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $71.7M · net income $-6.4M · FCF $13.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||
| Revenue | $71.7M | $71.7M | $51.1M | $56.9M | $78.0M | $71.3M | $39.6M | $18.0M |
| Net Income | $-6.4M | $-6.4M | $-12.9M | $-48.9M | $-50.9M | $-37.6M | $-48.6M | $-42.7M |
| EBITDA | $-7.1M | $-7.1M | $-13.0M | $-44.0M | $-54.6M | $-51.9M | $-38.4M | $-44.5M |
| EPS | -0.11 | -0.11 | -0.24 | -0.92 | -0.96 | -1.02 | -3.30 | — |
| Operating Margin | -10.2% | -10.2% | -26.1% | -78.2% | -70.8% | -73.6% | -97.9% | -247.4% |
| Net Margin | -9.0% | -9.0% | -25.3% | -85.9% | -65.2% | -52.8% | -122.7% | -236.7% |
| Cash Flow | ||||||||
| Free Cash Flow | $13.0M | $13.0M | $8.2M | $-16.2M | $-39.7M | $-73.6M | $-53.9M | $-45.5M |
| Returns | ||||||||
| ROE | -15.5% | -15.5% | -22.4% | -67.3% | -43.3% | -23.2% | -108.1% | 46.7% |
| Growth & Yield | ||||||||
| Revenue Growth | 40.1% | 40.1% | -10.1% | -27.1% | 9.5% | 79.9% | 119.8% | — |
| EPS Growth | 54.2% | 54.2% | 73.9% | 4.2% | 5.9% | 69.1% | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
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.
Unavailable: positive start/end prices are required.