Communication Services / BroadcastingNasdaqCM
$0.82
+0.05 (+6.42%)
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 14%
FCF escenarios
weak_data · normalized FCF $-7.0M · quality 21.3/100
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
16/100
F
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$67M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-144.0%
↓Gross Margin
N/A
•Debt/Equity
2.51
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2019–2025 · 6 años de histórico normalizado
Revenue CAGR
+19.5%
FCF CAGR
-16.5%
FCF margin
0.9%
FCF / Net income
-0.02x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $133.3M · net income $-66.7M · FCF $1.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||
| Revenue | $133.3M | $133.3M | $95.6M | $32.4M | $38.6M | $41.7M | $39.3M | $45.8M |
| Net Income | $-66.7M | $-66.7M | $-4.1M | $-7.6M | $30.9M | $-6.1M | $-26.8M | $2.1M |
| EBITDA | $-43.0M | $-43.0M | $15.4M | $-6.1M | $-1.8M | $4.6M | $2.4M | $5.9M |
| EPS | -0.84 | -0.84 | -0.08 | -0.40 | 2.06 | -1.22 | — | — |
| Gross Margin | — | — | -11.6% | -0.7% | 14.9% | — | — | — |
| Operating Margin | -18.5% | -18.5% | -29.5% | -19.3% | -3.6% | 9.4% | -4.3% | 10.0% |
| Net Margin | -50.0% | -50.0% | -4.3% | -23.6% | 80.1% | -14.6% | -68.1% | 4.6% |
| Balance Sheet | ||||||||
| Debt/Equity | 2.51 | 2.51 | 1.84 | 0.34 | 0.16 | — | — | — |
| Current Ratio | 0.39 | 0.39 | — | — | — | — | — | — |
| Cash Flow | ||||||||
| Free Cash Flow | $1.2M | $1.2M | $-21.1M | $-7.0M | $829000.00 | $2.6M | $-10.1M | $3.5M |
| Returns | ||||||||
| ROE | -144.0% | -144.0% | -6.6% | -11.5% | 42.2% | — | — | — |
| Valuation | ||||||||
| P/E | — | — | — | — | 0.83 | — | — | — |
| EV/EBITDA | — | — | 11.56 | — | — | — | — | — |
| P/B | 1.41 | 1.41 | 1.10 | 0.22 | 0.31 | — | — | — |
| Growth & Yield | ||||||||
| Revenue Growth | 39.5% | 39.5% | 195.1% | -16.1% | — | 6.3% | -14.3% | — |
| EPS Growth | -950.0% | -950.0% | 80.0% | -119.4% | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-25.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.08 → -0.84
Residual
-25.5%
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.