Communication Services / Internet Content & InformationNasdaqGS
$5.16
-0.08 (-1.47%)
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 22%
FCF escenarios
weak_data · normalized FCF $-64.0M · quality 62.3/100
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
40/100
C
Piotroski
4/9
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
$156M
P/E
13.6x
↓EV/EBITDA
-37.6x
↓ROE
-1.5%
↓Gross Margin
12.8%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-18.7%
FCF CAGR
—
FCF margin
-1.4%
FCF / Net income
1.86x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.82B · net income $-29.1M · FCF $-54.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.82B | $3.82B | $4.27B | $5.53B | $7.11B |
| Net Income | $-29.1M | $-29.1M | $-306.8M | $35.5M | $-75.4M |
| EBITDA | $42.4M | $42.4M | $-281.2M | $-51.1M | $-125.1M |
| EPS | -0.96 | -0.96 | -9.65 | 1.11 | -2.36 |
| Gross Margin | 12.8% | 12.8% | 7.6% | 12.4% | 13.9% |
| Operating Margin | 0.3% | 0.3% | -8.1% | -2.7% | -3.0% |
| Net Margin | -0.8% | -0.8% | -7.2% | 0.6% | -1.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
| Current Ratio | 2.43 | 2.43 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-54.0M | $-54.0M | $-252.0M | $-64.0M | $-92.0M |
| Returns | |||||
| ROE | -1.5% | -1.5% | -7.3% | 0.5% | -1.1% |
| Valuation | |||||
| P/E | 13.59 | 13.59 | — | 8.24 | — |
| EV/EBITDA | -37.60 | -37.60 | — | — | — |
| P/B | 0.08 | 0.08 | 0.08 | 0.04 | 0.08 |
| Growth & Yield | |||||
| Revenue Growth | -10.6% | -10.6% | -22.8% | -22.2% | — |
| EPS Growth | 90.1% | 90.1% | -969.4% | 147.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-21.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-9.65 → -0.96
Residual
-21.3%
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.