Communication Services / PublishingIstanbul
$1.75
+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 34% · confianza 20%
FCF escenarios
weak_data · normalized FCF $-139.4M · quality 53.0/100
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
30/100
D
Piotroski
4/9
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
$788M
P/E
N/A
•EV/EBITDA
8.3x
↑ROE
-47.8%
↓Gross Margin
11.6%
↓Debt/Equity
0.25
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+34.9%
FCF CAGR
—
FCF margin
3.7%
FCF / Net income
-0.37x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.37B · net income $-339.9M · FCF $124.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.37B | $3.37B | $3.25B | $2.56B | $1.37B |
| Net Income | $-339.9M | $-339.9M | $-297.4M | $-526.3M | $-158.8M |
| EBITDA | $108.9M | $108.9M | $25.7M | $-1.01B | $-98.7M |
| EPS | -0.45 | -0.45 | -0.59 | -2.82 | -0.78 |
| Gross Margin | 11.6% | 11.6% | 11.6% | 7.6% | 1.2% |
| Operating Margin | -12.3% | -12.3% | -11.1% | -12.5% | -19.4% |
| Net Margin | -10.1% | -10.1% | -9.2% | -20.6% | -11.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.25 | 0.25 | 0.19 | 0.18 | 0.07 |
| Current Ratio | 2.03 | 2.03 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $124.5M | $124.5M | $-139.4M | $-567.9M | $-521.8M |
| Returns | |||||
| ROE | -47.8% | -47.8% | -28.1% | -51.3% | -15.0% |
| Valuation | |||||
| EV/EBITDA | 8.32 | 8.32 | 68.61 | — | — |
| P/B | 1.11 | 1.11 | 1.55 | 1.31 | 0.44 |
| Growth & Yield | |||||
| Revenue Growth | 3.8% | 3.8% | 26.9% | 86.2% | — |
| EPS Growth | 24.1% | 24.1% | 79.2% | -263.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-19.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.59 → -0.45
Residual
-19.7%
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.