Communication Services / EntertainmentBSE
$38.50
-0.50 (-1.28%)
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 33% · confianza 22%
FCF escenarios
weak_data · normalized FCF $-345.8M · quality 62.0/100
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
35/100
D
Piotroski
4/9
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
$1.8B
P/E
4.5x
↓EV/EBITDA
6.0x
↓ROE
12.5%
↑Gross Margin
N/A
•Debt/Equity
0.41
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+2.9%
FCF CAGR
—
FCF margin
-26.4%
FCF / Net income
-0.53x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $812.3M · net income $408.0M · FCF $-214.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $812.3M | $812.3M | $318.1M | $575.2M | $744.8M |
| Net Income | $408.0M | $408.0M | $-325.9M | $746.6M | $-227.3M |
| EBITDA | $499.2M | $499.2M | $-104.6M | $986.9M | $-106.4M |
| EPS | — | — | -6.91 | 15.73 | -6.32 |
| Gross Margin | — | — | 92.7% | 87.2% | 95.4% |
| Operating Margin | -17.5% | -17.5% | -71.4% | -60.6% | -32.1% |
| Net Margin | 50.2% | 50.2% | -102.4% | 129.8% | -30.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.41 | 0.41 | 0.80 | 0.84 | 0.34 |
| Current Ratio | 1.23 | 1.23 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-214.4M | $-214.4M | $-345.8M | $-559.8M | $-359.6M |
| Returns | |||||
| ROE | 12.5% | 12.5% | -17.1% | 28.6% | -10.7% |
| Valuation | |||||
| P/E | 4.46 | 4.46 | — | 7.29 | — |
| EV/EBITDA | 6.03 | 6.03 | — | 7.66 | — |
| P/B | 0.56 | 0.56 | 1.65 | 2.08 | 2.22 |
| Growth & Yield | |||||
| Revenue Growth | 155.3% | 155.3% | -44.7% | -22.8% | — |
| EPS Growth | — | — | -143.9% | 349.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-35.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-6.91 → n/d
Residual
-35.9%
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.