Communication Services / Internet Content & InformationNasdaqGS
$17.78
+0.00 (+0.00%)
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 $40.6M · quality 43.7/100
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
21/100
D
Piotroski
4/9
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
$675M
P/E
N/A
•EV/EBITDA
N/A
•ROE
196.2%
↑Gross Margin
90.8%
↑Debt/Equity
-7.26
↓Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
+73.8%
FCF margin
10.0%
FCF / Net income
-0.60x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $498.4M · net income $-83.5M · FCF $49.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $498.4M | $498.4M | $492.6M | $514.9M | $599.1M | $967.1M | $1.42B | $2.22B | $2.64B | $2.84B | $3.01B | $2.95B | $3.04B | $2.57B | $2.33B | $1.61B | $312.9M | — |
| Net Income | $-83.5M | $-83.5M | $-59.0M | $-55.4M | $-237.6M | $118.7M | $-287.9M | $-22.4M | $-11.1M | $14.0M | $-194.6M | $20.7M | $-73.1M | $-95.4M | $-54.8M | $-279.4M | $-389.6M | $-1341.00 |
| EBITDA | $40.8M | $40.8M | $36.7M | $25.1M | $-113.6M | $59.3M | $-199.3M | $131.2M | $155.4M | $144.2M | $16.7M | $40.4M | $124.8M | $143.6M | $134.6M | $-201.3M | $-407.4M | $-997.00 |
| EPS | -2.08 | -2.08 | -1.51 | -1.77 | -7.88 | 3.68 | -10.07 | -0.79 | -0.02 | 0.02 | -0.34 | 0.03 | -0.11 | -0.14 | -0.10 | -1.03 | -1.33 | -0.02 |
| Gross Margin | 90.8% | 90.8% | 90.2% | 87.5% | 87.3% | 76.2% | 47.8% | 53.5% | 50.1% | 46.9% | 42.5% | 43.6% | 48.2% | 58.3% | 69.2% | 83.9% | 86.3% | — |
| Operating Margin | 4.7% | 4.7% | 1.8% | -3.5% | -28.0% | -0.5% | -19.6% | 1.8% | 2.0% | 1.0% | -3.3% | -2.4% | 1.0% | 2.9% | 4.2% | -14.5% | -134.3% | — |
| Net Margin | -16.8% | -16.8% | -12.0% | -10.8% | -39.7% | 12.3% | -20.3% | -1.0% | -0.4% | 0.5% | -6.5% | 0.7% | -2.4% | -3.7% | -2.3% | -17.4% | -124.5% | — |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | -7.26 | -7.26 | 6.03 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $49.9M | $49.9M | $40.6M | $-97.3M | $-172.2M | $-173.6M | $-112.3M | $4.0M | $121.2M | $69.0M | $50.1M | $180.6M | $221.2M | $154.9M | $171.0M | $246.6M | $72.2M | $7220.00 |
| Returns | ||||||||||||||||||
| ROE | 196.2% | 196.2% | -144.6% | 136.4% | -2803.6% | 56.5% | -267.4% | -5.7% | -2.9% | 5.6% | -73.6% | 4.4% | -9.6% | -13.4% | -7.4% | -39.8% | -4824068.3% | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | 1.2% | 1.2% | -4.3% | -14.1% | -38.1% | -31.7% | -36.1% | -15.8% | -7.3% | -5.6% | 2.0% | -2.9% | 18.2% | 10.2% | 45.0% | 414.6% | — | — |
| EPS Growth | -37.7% | -37.7% | 14.7% | 77.5% | -314.1% | 136.5% | -1174.7% | -3850.0% | -200.0% | 105.9% | -1233.3% | 127.3% | 21.4% | -40.0% | 90.3% | 22.6% | -6550.0% | — |
Revenue, Net Income & Free Cash Flow ($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.
Unavailable: positive start/end prices are required.