Communication Services / Internet Content & InformationParis
$2.72
-0.06 (-2.16%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $877000.00 · quality 80.3/100
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
36/100
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
$18M
P/E
18133.3x
↑EV/EBITDA
9.3x
↑ROE
0.0%
↓Gross Margin
39.8%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.8%
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.5M · net income $1000.0 · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.5M | $8.5M | $8.4M | $8.2M | $7.8M |
| Net Income | $1000.00 | $1000.00 | $654000.00 | $844000.00 | $729000.00 |
| EBITDA | $1.8M | $1.8M | $1.2M | $1.5M | $1.1M |
| EPS | 0.00 | 0.00 | 0.10 | 0.13 | 0.11 |
| Gross Margin | 39.8% | 39.8% | 49.7% | 98.7% | 98.6% |
| Operating Margin | -3.6% | -3.6% | 6.3% | 12.7% | 6.9% |
| Net Margin | 0.0% | 0.0% | 7.8% | 10.3% | 9.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.04 | 0.01 |
| Current Ratio | 2.40 | 2.40 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | — | — | $911000.00 | $843000.00 | $507000.00 |
| Returns | |||||
| ROE | 0.0% | 0.0% | 2.1% | 2.7% | 2.4% |
| Valuation | |||||
| P/E | 18133.33 | 18133.33 | 41.39 | 38.32 | 67.00 |
| EV/EBITDA | 9.29 | 9.29 | 22.25 | 21.33 | 43.84 |
| P/B | 0.58 | 0.58 | 0.87 | 1.02 | 1.59 |
| Growth & Yield | |||||
| Revenue Growth | 1.7% | 1.7% | 1.8% | 4.9% | — |
| EPS Growth | -99.8% | -99.8% | -22.5% | 15.8% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
1071.8%
EPS terminal req.
$0.24
Spread vs growth
-1171.7%
5Y implied EPS CAGR
354.9%
EPS terminal req.
$0.29
Spread vs growth
-454.7%
10Y implied EPS CAGR
123.7%
EPS terminal req.
$0.47
Spread vs growth
-223.5%
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
-32.3%
Start / end P/E
40.9x → 18133.3x
EPS bridge
0.10 → 0.00
Residual
-44183.8%
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.