Communication Services / EntertainmentNSE
$19.98
+0.95 (+4.99%)
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 18%
FCF escenarios
weak_data · normalized FCF $20.1M · quality 43.7/100
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
18/100
F
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
$289M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-1.3%
↓Gross Margin
18.3%
↓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
-9.1%
FCF CAGR
+59.3%
FCF margin
14.0%
FCF / Net income
-4.94x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $336.0M · net income $-9.5M · FCF $47.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $336.0M | $336.0M | $577.2M | $182.8M | $447.1M |
| Net Income | $-9.5M | $-9.5M | $24.2M | $-39.1M | $-3.4M |
| EBITDA | $-9.9M | $-9.9M | $28.1M | $-34.6M | $1.3M |
| EPS | -0.66 | -0.66 | 1.67 | -2.70 | -0.23 |
| Gross Margin | 18.3% | 18.3% | 15.1% | 15.0% | 10.9% |
| Operating Margin | -4.6% | -4.6% | 3.4% | -21.1% | 0.7% |
| Net Margin | -2.8% | -2.8% | 4.2% | -21.4% | -0.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 |
| Cash Flow | |||||
| Free Cash Flow | $47.0M | $47.0M | $20.1M | $-21.5M | $11.6M |
| Returns | |||||
| ROE | -1.3% | -1.3% | 3.2% | -5.4% | -0.4% |
| Valuation | |||||
| P/E | — | — | 37.16 | — | — |
| EV/EBITDA | — | — | 31.03 | — | 701.85 |
| P/B | 0.39 | 0.39 | 1.20 | 0.69 | 1.23 |
| Growth & Yield | |||||
| Revenue Growth | -41.8% | -41.8% | 215.8% | -59.1% | — |
| EPS Growth | -139.5% | -139.5% | 161.9% | -1073.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-30.6%
Start / end P/E
n/dx → n/dx
EPS bridge
1.67 → -0.66
Residual
-30.6%
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.