Communication Services / EntertainmentNasdaqGS
$12.78
-0.59 (-4.41%)
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 $-100.6M · 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
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
$444M
P/E
N/A
•EV/EBITDA
10.1x
↑ROE
-53.4%
↓Gross Margin
85.7%
↑Debt/Equity
34.71
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2013–2026 · 13 años de histórico normalizado
Revenue CAGR
+10.0%
FCF CAGR
—
FCF margin
-4.8%
FCF / Net income
2.07x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.10B · net income $-48.7M · FCF $-100.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||
| Revenue | $2.10B | $2.10B | $2.13B | $2.21B | $1.96B | $1.30B | $436.5M | $1.35B | $1.27B | $1.14B | $1.01B | $867.0M | $746.8M | $635.6M | $608.1M |
| Net Income | $-48.7M | $-48.7M | $58.3M | $126.9M | $137.1M | $108.7M | $-207.0M | $100.3M | $117.2M | $120.9M | $90.8M | $59.6M | $7.6M | $2.2M | $8.8M |
| EBITDA | $357.2M | $357.2M | $433.2M | $491.9M | $422.4M | $325.5M | $-113.8M | $280.5M | $279.3M | $268.5M | $238.8M | $188.7M | $144.7M | $117.4M | $107.2M |
| EPS | -1.40 | -1.40 | 1.46 | 2.88 | 2.79 | 2.21 | -4.75 | 2.94 | 2.93 | 2.84 | 2.10 | 1.39 | 0.21 | 0.06 | 0.26 |
| Gross Margin | 85.7% | 85.7% | 85.3% | 84.0% | 83.5% | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 5.0% | 5.0% | 11.2% | 14.7% | 14.1% | 14.4% | -57.9% | 10.9% | 12.7% | 14.5% | 15.0% | 12.7% | 9.9% | 8.0% | 7.2% |
| Net Margin | -2.3% | -2.3% | 2.7% | 5.8% | 7.0% | 8.3% | -47.4% | 7.4% | 9.3% | 10.6% | 9.0% | 6.9% | 1.0% | 0.3% | 1.4% |
| Balance Sheet | |||||||||||||||
| Debt/Equity | 34.71 | 34.71 | 21.53 | 11.60 | 6.97 | 1.57 | 3.89 | 3.73 | 0.98 | 0.83 | 0.58 | 0.95 | 1.66 | 3.22 | — |
| Current Ratio | 0.29 | 0.29 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||
| Free Cash Flow | $-100.6M | $-100.6M | $-217.9M | $34.0M | $210.2M | $191.0M | $-132.2M | $60.9M | $121.3M | $44.8M | $50.8M | — | — | — | — |
| Returns | |||||||||||||||
| ROE | -53.4% | -53.4% | 40.0% | 50.5% | 33.4% | 39.5% | -135.1% | 59.1% | 30.2% | 28.7% | 20.7% | 17.2% | 3.0% | 1.4% | 6.0% |
| Valuation | |||||||||||||||
| P/E | — | — | 17.55 | 19.16 | 16.03 | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 10.05 | 10.05 | 9.60 | 10.79 | 11.55 | — | — | — | — | — | — | — | — | — | — |
| P/B | 4.86 | 4.86 | 7.03 | 9.68 | 5.36 | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||
| Revenue Growth | -1.4% | -1.4% | -3.3% | 12.3% | — | 198.7% | -67.8% | 7.1% | 11.0% | 13.4% | 15.9% | 16.1% | 17.5% | 4.5% | — |
| EPS Growth | -195.9% | -195.9% | -49.3% | 3.2% | — | 146.5% | -261.6% | 0.3% | 3.2% | 35.2% | 51.1% | 561.9% | 250.0% | -76.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-41.8%
Start / end P/E
n/dx → n/dx
EPS bridge
1.46 → -1.40
Residual
-41.8%
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.