Communication Services / BroadcastingNYSE
$8.92
+0.22 (+2.58%)
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 20%
FCF escenarios
weak_data · normalized FCF $-49.7M · quality 62.3/100
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
31/100
D
Piotroski
1/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$1.2B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-93.8%
↓Gross Margin
39.3%
↓Debt/Equity
0.09
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+18.3%
FCF CAGR
—
FCF margin
-56.6%
FCF / Net income
1.08x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $189.3M · net income $-99.5M · FCF $-107.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $189.3M | $189.3M | $171.0M | $135.3M |
| Net Income | $-99.5M | $-99.5M | $-72.2M | $-41.8M |
| EBITDA | $-93.1M | $-93.1M | $-65.9M | $-38.0M |
| EPS | — | — | -0.62 | -1.06 |
| Gross Margin | 39.3% | 39.3% | 45.6% | 41.3% |
| Operating Margin | -52.8% | -52.8% | -40.8% | -15.6% |
| Net Margin | -52.6% | -52.6% | -42.2% | -30.9% |
| Balance Sheet | ||||
| Debt/Equity | 0.09 | 0.09 | -0.91 | -0.53 |
| Current Ratio | 2.32 | 2.32 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $-107.1M | $-107.1M | $-49.7M | $-4.7M |
| Returns | ||||
| ROE | -93.8% | -93.8% | 796.0% | 177.1% |
| Valuation | ||||
| P/B | 10.87 | 10.87 | — | — |
| Growth & Yield | ||||
| Revenue Growth | 10.7% | 10.7% | 26.4% | — |
| EPS Growth | — | — | 41.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-54.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.62 → n/d
Residual
-54.8%
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.