Communication Services / EntertainmentJakarta
$88.00
+1.00 (+1.12%)
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 $-47.0B · quality 39.7/100
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
4/100
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
$153.3B
P/E
88.0x
↑EV/EBITDA
N/A
•ROE
-0.0%
↓Gross Margin
62.2%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-77.1%
FCF CAGR
—
FCF margin
-1402.7%
FCF / Net income
22.83x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.69B · net income $-1.04B · FCF $-23.76B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.69B | $1.69B | $28.57B | $113.52B | $140.41B |
| Net Income | $-1.04B | $-1.04B | $63.50B | $-80.35B | $-270.93B |
| EBITDA | $-5.55B | $-5.55B | $60.08B | $-72.24B | $-161.12B |
| EPS | — | — | 36.00 | -46.00 | -156.00 |
| Gross Margin | 62.2% | 62.2% | 33.1% | 4.7% | 44.1% |
| Operating Margin | -1198.8% | -1198.8% | -65.9% | -74.1% | -76.6% |
| Net Margin | -61.5% | -61.5% | 222.2% | -70.8% | -193.0% |
| Balance Sheet | |||||
| Current Ratio | 0.20 | 0.20 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-23.76B | $-23.76B | $-46.97B | $-145.72B | $-337.56B |
| Returns | |||||
| ROE | -0.0% | -0.0% | 3.9% | -28.3% | -58.2% |
| Valuation | |||||
| P/E | 88.00 | 88.00 | 2.50 | — | — |
| EV/EBITDA | — | — | -1.59 | — | — |
| P/B | 0.03 | 0.03 | 0.10 | 0.45 | 0.37 |
| Growth & Yield | |||||
| Revenue Growth | -94.1% | -94.1% | -74.8% | -19.2% | — |
| EPS Growth | — | — | 178.3% | 70.5% | — |
Revenue, Net Income & Free Cash Flow ($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
+3.4%
Start / end P/E
n/dx → n/dx
EPS bridge
36.00 → n/d
Residual
+3.4%
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.