Communication Services / EntertainmentNYSE
$2.67
+0.17 (+6.80%)
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 $-163.4M · quality 74.7/100
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
15/100
F
Piotroski
3/9
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
$614M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-2.3%
↓Gross Margin
13.4%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-11.1%
FCF CAGR
—
FCF margin
-5.6%
FCF / Net income
3.24x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.50B · net income $-112.6M · FCF $-365.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.50B | $6.50B | $6.08B | $6.99B | $9.26B |
| Net Income | $-112.6M | $-112.6M | $-48.0M | $-204.5M | $-547.7M |
| EBITDA | $-54.5M | $-54.5M | $-75.6M | $-303.2M | $-592.6M |
| EPS | -0.49 | -0.49 | -0.21 | -0.84 | -2.02 |
| Gross Margin | 13.4% | 13.4% | 13.3% | 11.7% | 7.1% |
| Operating Margin | -2.5% | -2.5% | -3.1% | -6.3% | -7.9% |
| Net Margin | -1.7% | -1.7% | -0.8% | -2.9% | -5.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 |
| Current Ratio | 2.84 | 2.84 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-365.0M | $-365.0M | $-116.2M | $-163.4M | $-565.1M |
| Returns | |||||
| ROE | -2.3% | -2.3% | -0.6% | -1.9% | -4.8% |
| Valuation | |||||
| P/B | 0.12 | 0.12 | 0.09 | 0.08 | 0.10 |
| Growth & Yield | |||||
| Revenue Growth | 7.0% | 7.0% | -13.1% | -24.5% | — |
| EPS Growth | -133.3% | -133.3% | 75.0% | 58.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-29.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.21 → -0.49
Residual
-29.6%
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.