Communication Services / BroadcastingNYSE
$11.52
+1.43 (+14.17%)
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 $-199.6M · quality 44.0/100
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
18/100
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
$339M
P/E
3.0x
↓EV/EBITDA
N/A
•ROE
-87.7%
↓Gross Margin
12.6%
↓Debt/Equity
1.93
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2024 · 15 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-5.9%
FCF / Net income
0.55x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.62B · net income $-172.3M · FCF $-95.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||
| Revenue | $1.62B | $1.62B | $1.37B | $1.01B | $638.4M | $217.7M | $4.3M | — | $41000.00 | $24000.00 | $964000.00 | $790467.00 | — | $0.00 | $0.00 | — | — |
| Net Income | $-172.3M | $-172.3M | $-287.5M | $-561.5M | $-382.8M | $-570.3M | $-34.4M | $-10.6M | $10.5M | $-10.1M | $-7.6M | $-2.2M | $-428664.00 | $-141361.00 | $-826498.00 | $-160504.00 | $-354362.00 |
| EBITDA | $-113.7M | $-113.7M | $-238.1M | $-370.2M | $-287.5M | $-435.9M | $-18.1M | $-6.7M | — | — | — | $-2.3M | $-426114.00 | $-138898.00 | — | — | — |
| EPS | -6.48 | -6.48 | -12.48 | -36.96 | -33.36 | -153.84 | — | -28.44 | 8.88 | -4313.04 | — | — | — | — | — | — | — |
| Gross Margin | 12.6% | 12.6% | 6.3% | -4.1% | -1.6% | — | — | — | 80.5% | 75.0% | 17.8% | 20.1% | — | — | — | — | — |
| Operating Margin | -11.8% | -11.8% | -21.1% | -40.8% | -51.4% | -220.4% | -910.4% | — | -2790.2% | -4879.2% | -316.0% | -296.1% | — | — | — | — | — |
| Net Margin | -10.6% | -10.6% | -21.0% | -55.7% | -60.0% | -261.9% | -804.5% | — | 25546.3% | -41941.7% | -786.0% | -280.9% | — | — | — | — | — |
| Balance Sheet | |||||||||||||||||
| Debt/Equity | 1.93 | 1.93 | 1.50 | 1.07 | 0.53 | — | 0.20 | — | — | — | — | — | — | — | — | — | — |
| Current Ratio | 0.99 | 0.99 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | $-95.3M | $-95.3M | $-199.6M | $-322.7M | $-203.4M | $-149.2M | $1.6M | — | $-618000.00 | — | — | — | — | — | — | — | — |
| Returns | |||||||||||||||||
| ROE | -87.7% | -87.7% | -97.3% | -135.8% | -56.1% | — | -15.4% | -4.6% | -338.0% | 69.7% | 141.0% | -1452.2% | -439.2% | -251.3% | -554.3% | — | — |
| Valuation | |||||||||||||||||
| P/E | 3.00 | 3.00 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 1.56 | 1.56 | 2.74 | 0.77 | 2.82 | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | 18.6% | 18.6% | 35.6% | 58.0% | — | 4998.2% | — | — | 70.8% | -97.5% | 22.0% | — | — | — | — | — | — |
| EPS Growth | 48.1% | 48.1% | 66.2% | -10.8% | — | — | — | -420.3% | 100.2% | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-73.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-12.48 → -6.48
Residual
-73.8%
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.