Communication Services / Internet Content & InformationNYSE
$6.05
+0.19 (+3.24%)
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 $5.5M · quality 46.3/100
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
27/100
D
Piotroski
2/9
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
$1.6B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-15.4%
↓Gross Margin
23.0%
↓Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+25.2%
FCF CAGR
—
FCF margin
0.8%
FCF / Net income
-0.05x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $669.5M · net income $-111.6M · FCF $5.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $669.5M | $669.5M | $510.9M | $413.0M | $341.0M |
| Net Income | $-111.6M | $-111.6M | $-63.0M | $-85.5M | $-181.6M |
| EBITDA | $-70.9M | $-70.9M | $16.3M | $5.6M | $-112.7M |
| EPS | -0.44 | -0.44 | -0.27 | -0.38 | -0.91 |
| Gross Margin | 23.0% | 23.0% | 25.2% | 16.7% | 0.8% |
| Operating Margin | -21.1% | -21.1% | -11.0% | -17.4% | -53.1% |
| Net Margin | -16.7% | -16.7% | -12.3% | -20.7% | -53.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.01 | 0.03 | 0.04 |
| Current Ratio | 1.60 | 1.60 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $5.5M | $5.5M | $17.6M | $-34.3M | $-51.0M |
| Returns | |||||
| ROE | -15.4% | -15.4% | -11.0% | -14.9% | -31.5% |
| Valuation | |||||
| EV/EBITDA | — | — | 117.74 | 211.35 | — |
| P/B | 2.13 | 2.13 | 3.53 | 2.23 | 1.26 |
| Growth & Yield | |||||
| Revenue Growth | 31.0% | 31.0% | 23.7% | 21.1% | — |
| EPS Growth | -63.0% | -63.0% | 28.9% | 58.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-36.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.27 → -0.44
Residual
-36.9%
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.