Communication Services / Internet Content & InformationNasdaqGS
$8.25
-0.06 (-0.72%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $36.2M · quality 62.7/100
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
33/100
D
Piotroski
3/9
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
$341M
P/E
N/A
•EV/EBITDA
20.9x
↑ROE
-1.2%
↓Gross Margin
34.5%
↓Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-11.8%
FCF CAGR
-33.1%
FCF margin
8.2%
FCF / Net income
-4.56x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $439.9M · net income $-7.9M · FCF $36.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $439.9M | $439.9M | $498.3M | $743.2M | $640.3M |
| Net Income | $-7.9M | $-7.9M | $12.6M | $115.0M | $97.5M |
| EBITDA | $13.4M | $13.4M | $31.9M | $149.3M | $125.8M |
| EPS | -0.19 | -0.19 | 0.25 | 2.34 | 2.06 |
| Gross Margin | 34.5% | 34.5% | 33.3% | 36.6% | 37.1% |
| Operating Margin | -3.1% | -3.1% | 1.1% | 17.9% | 16.2% |
| Net Margin | -1.8% | -1.8% | 2.5% | 15.5% | 15.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.03 | 0.01 | 0.02 |
| Current Ratio | 2.81 | 2.81 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $36.2M | $36.2M | $67000.00 | $154.7M | $121.1M |
| Returns | |||||
| ROE | -1.2% | -1.2% | 1.7% | 16.0% | 16.7% |
| Valuation | |||||
| P/E | — | — | 36.08 | 12.29 | 13.99 |
| EV/EBITDA | 20.91 | 20.91 | 9.81 | 8.44 | 9.70 |
| P/B | 0.51 | 0.51 | 0.62 | 2.01 | 2.38 |
| Growth & Yield | |||||
| Revenue Growth | -11.7% | -11.7% | -32.9% | 16.1% | — |
| EPS Growth | -176.0% | -176.0% | -89.3% | 13.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-22.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.25 → -0.19
Residual
-22.4%
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.