Communication Services / Internet Content & InformationNYSE
$1.00
-0.04 (-3.85%)
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 $60.9M · quality 40.7/100
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
19/100
F
Piotroski
3/9
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
$419M
P/E
N/A
•EV/EBITDA
39.6x
↑ROE
-37.3%
↓Gross Margin
73.4%
↑Debt/Equity
3.62
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2020–2025 · 5 años de histórico normalizado
Revenue CAGR
+3.8%
FCF CAGR
-44.1%
FCF margin
0.6%
FCF / Net income
-0.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $981.3M · net income $-206.1M · FCF $5.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Income Statement | |||||||
| Revenue | $981.3M | $981.3M | $939.3M | $916.6M | $926.2M | $918.7M | $815.4M |
| Net Income | $-206.1M | $-206.1M | $39.5M | $19.3M | $-77.6M | $117.4M | $-37.4M |
| EBITDA | $58.6M | $58.6M | $279.7M | $178.4M | $176.9M | — | — |
| EPS | -0.50 | -0.50 | 0.10 | 0.05 | -0.53 | 0.23 | -0.52 |
| Gross Margin | 73.4% | 73.4% | 73.1% | 72.7% | 72.5% | — | — |
| Operating Margin | 18.8% | 18.8% | 21.4% | 20.0% | 21.9% | 22.0% | 19.2% |
| Net Margin | -21.0% | -21.0% | 4.2% | 2.1% | -8.4% | 12.8% | -4.6% |
| Balance Sheet | |||||||
| Debt/Equity | 3.62 | 3.62 | 2.02 | 2.29 | 2.72 | -5.05 | — |
| Current Ratio | 0.76 | 0.76 | — | — | — | — | — |
| Cash Flow | |||||||
| Free Cash Flow | $5.7M | $5.7M | $60.9M | $75.7M | $103.8M | $139.6M | $103.6M |
| Returns | |||||||
| ROE | -37.3% | -37.3% | 5.9% | 3.1% | -14.2% | -33.9% | — |
| Valuation | |||||||
| P/E | — | — | 23.90 | 103.00 | — | — | — |
| EV/EBITDA | 39.60 | 39.60 | 7.96 | 19.23 | 15.68 | — | — |
| P/B | 0.75 | 0.75 | 1.48 | 3.35 | 2.55 | — | — |
| Growth & Yield | |||||||
| Revenue Growth | 4.5% | 4.5% | 2.5% | -1.0% | — | 12.7% | — |
| EPS Growth | -600.0% | -600.0% | 100.0% | 109.4% | — | 144.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-43.8%
Start / end P/E
n/dx → n/dx
EPS bridge
0.10 → -0.50
Residual
-43.8%
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.