Communication Services / EntertainmentNasdaqCM
$0.48
+0.00 (+0.63%)
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 $27091.65 · quality 53.0/100
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
28/100
D
Piotroski
2/9
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
$11M
P/E
N/A
•EV/EBITDA
N/A
•ROE
37.5%
↑Gross Margin
12.7%
↓Debt/Equity
-0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+359.3%
FCF CAGR
+241.5%
FCF margin
42.1%
FCF / Net income
-0.94x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $751339.6 · net income $-335421.5 · FCF $316000.4
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $751339.61 | $751339.61 | $959059.03 | $35621.52 |
| Net Income | $-335421.45 | $-335421.45 | $24774.53 | $22196.66 |
| EBITDA | $-315714.29 | $-315714.29 | $25122.21 | $22733.21 |
| EPS | -0.02 | -0.02 | 0.00 | 0.00 |
| Gross Margin | 12.7% | 12.7% | 20.6% | 92.0% |
| Operating Margin | -42.1% | -42.1% | 2.6% | 63.6% |
| Net Margin | -44.6% | -44.6% | 2.6% | 62.3% |
| Balance Sheet | ||||
| Debt/Equity | -0.02 | -0.02 | -0.10 | -0.01 |
| Current Ratio | 6.83 | 6.83 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $316000.44 | $316000.44 | $-7070.26 | $27091.65 |
| Returns | ||||
| ROE | 37.5% | 37.5% | -4.4% | -1.7% |
| Growth & Yield | ||||
| Revenue Growth | -21.7% | -21.7% | 2592.4% | — |
| EPS Growth | -1453.8% | -1453.8% | 11.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-90.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.00 → -0.02
Residual
-90.0%
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.