Communication Services / Advertising AgenciesBSE
$94.50
-7.60 (-7.50%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $2.5M · quality 78.3/100
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
36/100
D
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$1.2B
P/E
27.5x
↑EV/EBITDA
N/A
•ROE
46.7%
↑Gross Margin
100.0%
↑Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+159.8%
FCF CAGR
+164.8%
FCF margin
5.9%
FCF / Net income
0.28x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $198.6M · net income $42.1M · FCF $11.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $198.6M | $198.6M | $53.2M | $29.4M |
| Net Income | $42.1M | $42.1M | $8.4M | $3.9M |
| EBITDA | $59.2M | $59.2M | $12.4M | $6.0M |
| Gross Margin | 100.0% | 100.0% | 100.0% | 100.0% |
| Operating Margin | 28.6% | 28.6% | 19.9% | 17.7% |
| Net Margin | 21.2% | 21.2% | 15.7% | 13.2% |
| Balance Sheet | ||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Ratio | 1.84 | 1.84 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $11.7M | $11.7M | $2.5M | $1.7M |
| Returns | ||||
| ROE | 46.7% | 46.7% | 63.9% | 82.3% |
| Valuation | ||||
| P/E | 27.47 | 27.47 | — | — |
| Growth & Yield | ||||
| Revenue Growth | 273.4% | 273.4% | 80.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-13.9%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
-13.9%
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.