Communication Services / EntertainmentMilan
$1.99
-0.04 (-1.77%)
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 17%
FCF escenarios
weak_data · normalized FCF $-265.9M · quality 51.0/100
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
0/100
F
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
$832M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-495.6%
↓Gross Margin
95.2%
↑Debt/Equity
6.95
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-6.3%
FCF CAGR
—
FCF margin
-52.2%
FCF / Net income
1.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $393.1M · net income $-199.2M · FCF $-205.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $393.1M | $393.1M | $507.0M | $442.6M | $478.6M |
| Net Income | $-199.2M | $-199.2M | $-123.7M | $-239.3M | $-209.9M |
| EBITDA | $-19.6M | $-19.6M | $74.1M | $-31.6M | $25.8M |
| EPS | -0.71 | -0.71 | -0.42 | -1.03 | -1.08 |
| Gross Margin | 95.2% | 95.2% | 96.8% | 97.0% | 96.7% |
| Operating Margin | -41.2% | -41.2% | -16.5% | -49.3% | -37.4% |
| Net Margin | -50.7% | -50.7% | -24.4% | -54.1% | -43.9% |
| Balance Sheet | |||||
| Debt/Equity | 6.95 | 6.95 | 9.23 | 1.36 | 14.06 |
| Current Ratio | 0.50 | 0.50 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-205.3M | $-205.3M | $-282.6M | $-265.9M | $-156.4M |
| Returns | |||||
| ROE | -495.6% | -495.6% | -293.8% | -145.3% | -738.0% |
| Valuation | |||||
| EV/EBITDA | — | — | 18.84 | — | 58.79 |
| P/B | 13.92 | 13.92 | 25.08 | 5.42 | 39.73 |
| Growth & Yield | |||||
| Revenue Growth | -22.5% | -22.5% | 14.5% | -7.5% | — |
| EPS Growth | -69.7% | -69.7% | 59.5% | 4.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-38.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.42 → -0.71
Residual
-38.1%
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.