Communication Services / Internet Content & InformationBSE
$59.95
+2.85 (+4.99%)
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 15%
FCF escenarios
weak_data · normalized FCF $10.6M · quality 33.3/100
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
29/100
D
Piotroski
2/9
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
$601M
P/E
1199.0x
↑EV/EBITDA
61.3x
↑ROE
0.2%
↓Gross Margin
-30.5%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-23.6%
FCF CAGR
—
FCF margin
-1254.3%
FCF / Net income
-627.04x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $23.8M · net income $476000.0 · FCF $-298.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $23.8M | $23.8M | $18.9M | $37.7M | $53.4M |
| Net Income | $476000.00 | $476000.00 | $31.9M | $54.6M | $34.0M |
| EBITDA | $9.2M | $9.2M | $78.4M | $115.0M | $66.5M |
| EPS | — | — | 3.18 | 5.45 | 3.39 |
| Gross Margin | -30.5% | -30.5% | 33.1% | 73.4% | 47.2% |
| Operating Margin | -127.2% | -127.2% | -136.3% | -42.9% | 11.5% |
| Net Margin | 2.0% | 2.0% | 168.6% | 144.7% | 63.6% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.00 | 0.00 | 0.00 |
| Current Ratio | 278.30 | 278.30 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-298.5M | $-298.5M | $10.6M | $59.0M | $22.5M |
| Returns | |||||
| ROE | 0.2% | 0.2% | 12.2% | 23.8% | 19.5% |
| Valuation | |||||
| P/E | 1199.00 | 1199.00 | 12.92 | 7.18 | 5.04 |
| EV/EBITDA | 61.32 | 61.32 | 4.03 | 2.88 | 2.33 |
| P/B | 2.30 | 2.30 | 1.58 | 1.71 | 0.98 |
| Growth & Yield | |||||
| Revenue Growth | 25.9% | 25.9% | -49.9% | -29.5% | — |
| EPS Growth | — | — | -41.7% | 60.8% | — |
Revenue, Net Income & Free Cash Flow ($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
+9.4%
Start / end P/E
n/dx → n/dx
EPS bridge
3.18 → n/d
Residual
+9.4%
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.