Communication Services / BroadcastingBSE
$82.72
+0.63 (+0.77%)
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 35% · confianza 11%
FCF escenarios
weak_data · normalized FCF $-1.0B · quality 25.3/100
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
17/100
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
$9.3B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-368.0%
↓Gross Margin
59.3%
↑Debt/Equity
5.76
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+5.5%
FCF CAGR
—
FCF margin
-48.0%
FCF / Net income
1.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.65B · net income $-2.16B · FCF $-2.23B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.65B | $4.65B | $3.70B | $3.86B | $3.96B |
| Net Income | $-2.16B | $-2.16B | $-202.3M | $487.3M | $798.4M |
| EBITDA | $-1.73B | $-1.73B | $-62.5M | $824.2M | $1.25B |
| EPS | -26.61 | -26.61 | -2.49 | 6.00 | 9.83 |
| Gross Margin | 59.3% | 59.3% | 66.6% | 73.0% | 79.0% |
| Operating Margin | -42.4% | -42.4% | -9.6% | 11.5% | 27.0% |
| Net Margin | -46.5% | -46.5% | -5.5% | 12.6% | 20.1% |
| Balance Sheet | |||||
| Debt/Equity | 5.76 | 5.76 | 0.44 | 0.03 | 0.09 |
| Current Ratio | 1.04 | 1.04 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.23B | $-2.23B | $-1.05B | $-240.1M | $1.48B |
| Returns | |||||
| ROE | -368.0% | -368.0% | -7.8% | 17.4% | 34.3% |
| Valuation | |||||
| P/E | — | — | — | 32.41 | 21.39 |
| EV/EBITDA | — | — | — | 19.13 | 13.83 |
| P/B | 11.44 | 11.44 | 7.19 | 5.65 | 7.33 |
| Growth & Yield | |||||
| Revenue Growth | 25.7% | 25.7% | -4.1% | -2.7% | — |
| EPS Growth | -967.5% | -967.5% | -141.5% | -38.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-48.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-2.49 → -26.61
Residual
-48.2%
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.