Communication Services / BroadcastingNYSE
$4.09
+0.08 (+2.12%)
FCF base 3Y
$27.66
+89.0% CAGR · yield 8.2%
FCF base 5Y
$23.41
+41.7% base · +55.1% expected
Precio de entrada
$10.00
MOS 25% · confianza 57%
FCF escenarios
modelled · normalized FCF $300.0M · quality 47.3/100
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
24/100
D
Piotroski
2/9
balance/quality
Valuation
100/100
+772.1% upside
5Y CAGR
+55.1%
100/100
Data QA
100/100
SEC 100%
Sin guardar todavía.
Market Cap
$421M
P/E
N/A
•EV/EBITDA
9.3x
↑ROE
-3.9%
↓Gross Margin
24.6%
↓Debt/Equity
2.67
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
+16.5%
FCF CAGR
+37.2%
FCF margin
5.8%
FCF / Net income
-2.13x
Latest source
SEC-backed
Margin decomposition
Último año: revenue $3.10B · net income $-85.0M · FCF $181.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025SEC | 2024SEC | 2023SEC | 2022SEC | 2021SEC | 2020SEC | 2019SEC | 2018SEC | 2017SEC | 2016SEC | 2015SEC | 2014SEC | 2013SEC | 2012SEC | 2011SEC | 2010SEC | 2009SEC |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $3.10B | $3.10B | $3.64B | $3.28B | $3.68B | $2.41B | $2.38B | $2.12B | $1.08B | $883.0M | $812.5M | $597.4M | $508.1M | $346.3M | $404.8M | $307.1M | $346.1M | $270.4M |
| Net Income | $-85.0M | $-85.0M | $375.0M | $-76.0M | $455.0M | $90.0M | $410.0M | $179.0M | $211.0M | $262.0M | $62.3M | $39.3M | $48.1M | $18.3M | $28.1M | $9.0M | $23.2M | $-23.0M |
| EBITDA | $625.0M | $625.0M | $1.27B | $734.0M | $1.35B | $602.0M | $953.0M | $673.0M | $464.0M | — | — | — | — | — | — | — | — | — |
| EPS | -1.41 | -1.41 | 3.36 | -1.39 | 4.33 | 0.40 | 3.69 | 1.27 | 2.37 | 3.55 | 0.86 | 0.57 | 0.82 | 0.32 | 0.42 | 0.03 | 0.16 | -0.83 |
| Gross Margin | 24.6% | 24.6% | 34.1% | 27.4% | 38.8% | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 12.7% | 12.7% | 23.4% | 11.7% | 26.9% | 15.8% | 31.6% | 22.5% | 35.9% | 32.8% | 28.8% | 23.4% | 30.3% | 24.2% | 37.9% | 24.5% | 30.9% | 15.9% |
| Net Margin | -2.7% | -2.7% | 10.3% | -2.3% | 12.4% | 3.7% | 17.2% | 8.4% | 19.5% | 29.7% | 7.7% | 6.6% | 9.5% | 5.3% | 6.9% | 2.9% | 6.7% | -8.5% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 2.67 | 2.67 | 2.46 | 3.13 | 3.05 | 3.84 | 2.27 | 2.53 | 2.15 | 1.85 | 3.56 | 2.84 | 5.72 | 4.84 | 5.79 | 6.77 | 6.39 | — |
| Current Ratio | 1.20 | 1.20 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $181.0M | $181.0M | $608.0M | $300.0M | $393.0M | $93.0M | $542.0M | $275.0M | $253.0M | $145.0M | $166.5M | $82.5M | $102.0M | $36.2M | $64.8M | $13.9M | $18.7M | $1.1M |
| Returns | ||||||||||||||||||
| ROE | -3.9% | -3.9% | 16.4% | -3.9% | 21.5% | 5.1% | 23.4% | 12.2% | 17.8% | 26.4% | 12.6% | 9.2% | 22.2% | 10.5% | 19.5% | 7.3% | 17.9% | -24.6% |
| Valuation | ||||||||||||||||||
| P/E | — | — | 1.24 | — | 0.96 | 10.38 | 1.12 | 3.27 | 1.75 | 1.17 | 4.83 | 7.28 | 5.06 | 12.97 | 9.88 | 138.33 | 25.94 | — |
| EV/EBITDA | 9.35 | 9.35 | 4.62 | 9.59 | 5.62 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 0.19 | 0.19 | 0.17 | 0.19 | 0.18 | 0.22 | 0.23 | 0.28 | 0.31 | 0.31 | 0.61 | 0.67 | 1.12 | 1.38 | 1.65 | 1.93 | 1.74 | 2.15 |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | -15.1% | -15.1% | 11.1% | -10.7% | 52.3% | 1.3% | 12.2% | 95.8% | 22.8% | 8.7% | 36.0% | 17.6% | 46.7% | -14.5% | 31.8% | -11.2% | 28.0% | — |
| EPS Growth | -142.0% | -142.0% | 341.7% | -132.1% | 982.5% | -89.2% | 190.6% | -46.4% | -33.2% | 312.8% | 50.9% | -30.5% | 156.2% | -23.8% | 1300.0% | -81.3% | 119.3% | — |
| Dividend Yield | 8.0% | 8.0% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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.
Total return
+11.1%
Start / end P/E
n/dx → n/dx
EPS bridge
3.36 → -1.41
Residual
+3.1%
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.