Communication Services / Internet Content & InformationNasdaqGM
$19.95
+0.71 (+3.69%)
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 25%
FCF escenarios
weak_data · normalized FCF $62.5M · quality 52.3/100
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
60/100
B
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
$706M
P/E
6.8x
↓EV/EBITDA
7.9x
↑ROE
41.7%
↑Gross Margin
97.2%
↑Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2017–2025 · 8 años de histórico normalizado
Revenue CAGR
+23.7%
FCF CAGR
—
FCF margin
13.0%
FCF / Net income
0.91x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $692.5M · net income $99.3M · FCF $90.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||
| Revenue | $692.5M | $692.5M | $500.2M | $287.9M | $404.1M | $418.5M | $346.9M | $248.8M | $163.3M | $126.2M |
| Net Income | $99.3M | $99.3M | $32.2M | $-51.3M | $-24.4M | $-19.4M | $-11.2M | $-7.1M | $-13.8M | $-5.1M |
| EBITDA | $70.4M | $70.4M | $37.4M | $-22.4M | $-23.1M | $-16.9M | $-8.3M | $-5.9M | $-12.6M | $-3.3M |
| EPS | — | — | 0.88 | -1.54 | -0.77 | -0.67 | -0.41 | -0.28 | — | — |
| Gross Margin | 97.2% | 97.2% | 95.8% | 92.2% | 94.1% | — | — | — | — | — |
| Operating Margin | 9.6% | 9.6% | 6.3% | -9.9% | -7.2% | -5.2% | -3.4% | -3.2% | -8.5% | -3.7% |
| Net Margin | 14.3% | 14.3% | 6.4% | -17.8% | -6.0% | -4.6% | -3.2% | -2.9% | -8.4% | -4.0% |
| Balance Sheet | ||||||||||
| Debt/Equity | 0.01 | 0.01 | 0.03 | 0.03 | 0.06 | — | — | — | — | -0.08 |
| Current Ratio | 3.14 | 3.14 | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||
| Free Cash Flow | $90.3M | $90.3M | $62.5M | $-6.7M | $-20.1M | — | — | — | — | — |
| Returns | ||||||||||
| ROE | 41.7% | 41.7% | 23.8% | -63.4% | -22.7% | -22.8% | -15.8% | -13.7% | -31.9% | 10.0% |
| Valuation | ||||||||||
| P/E | 6.81 | 6.81 | 22.73 | — | — | — | — | — | — | — |
| EV/EBITDA | 7.88 | 7.88 | 16.95 | — | — | — | — | — | — | — |
| P/B | 3.04 | 3.04 | 5.41 | 4.70 | 4.55 | — | — | — | — | — |
| Growth & Yield | ||||||||||
| Revenue Growth | 38.5% | 38.5% | 73.7% | -28.8% | — | 20.6% | 39.4% | 52.3% | 29.4% | — |
| EPS Growth | — | — | 157.1% | -100.0% | — | -63.4% | -46.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-13.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.88 → n/d
Residual
-13.4%
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.