Communication Services / EntertainmentBSE
$0.21
+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 19%
FCF escenarios
weak_data · normalized FCF $-1.2M · quality 48.0/100
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
15/100
F
Piotroski
1/9
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
$100M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-0.3%
↓Gross Margin
31.3%
↓Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-32.6%
FCF CAGR
—
FCF margin
-446.8%
FCF / Net income
0.58x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $288300.0 · net income $-2.2M · FCF $-1.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $288300.00 | $288300.00 | $613700.00 | $593529.00 | $942290.00 |
| Net Income | $-2.2M | $-2.2M | $-2.0M | $-1.9M | $-376.9M |
| EBITDA | $-2.2M | $-2.2M | $-2.0M | $-1.9M | $-381.1M |
| EPS | — | — | — | -0.00 | -0.79 |
| Gross Margin | 31.3% | 31.3% | 37.6% | 21.2% | 11.9% |
| Operating Margin | -771.2% | -771.2% | -321.5% | -313.1% | 97.1% |
| Net Margin | -771.4% | -771.4% | -322.0% | -317.7% | -40000.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 |
| Current Ratio | 3.30 | 3.30 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.3M | $-1.3M | $-1.2M | $-220111.00 | $317.7M |
| Returns | |||||
| ROE | -0.3% | -0.3% | -0.2% | -0.2% | -44.9% |
| Valuation | |||||
| P/B | 0.12 | 0.12 | 0.26 | 0.18 | 0.17 |
| Growth & Yield | |||||
| Revenue Growth | -53.0% | -53.0% | 3.4% | -37.0% | — |
| EPS Growth | — | — | — | 99.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-32.3%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
-32.3%
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.