Communication Services / EntertainmentNasdaqGM
$10.19
+0.00 (+0.00%)
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 $45.2M · 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
25/100
D
Piotroski
5/9
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
$668M
P/E
N/A
•EV/EBITDA
N/A
•ROE
2.2%
↓Gross Margin
N/A
•Debt/Equity
1.21
↑Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2020–2026 · 6 años de histórico normalizado
Revenue CAGR
+18.8%
FCF CAGR
—
FCF margin
28.3%
FCF / Net income
5.98x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $175.7M · net income $8.3M · FCF $49.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||
| Revenue | $175.7M | $175.7M | $158.7M | $144.9M | $122.3M | $107.8M | — | $62.5M |
| Net Income | $8.3M | $8.3M | $7.7M | $644937.00 | $2.5M | $13.1M | — | $9.5M |
| EBITDA | $69.0M | $69.0M | $61.4M | $49.6M | $43.1M | $38.4M | — | $23.1M |
| EPS | 0.13 | 0.13 | 0.12 | 0.01 | 0.04 | 0.22 | — | 0.25 |
| Operating Margin | 21.8% | 21.8% | 22.1% | 17.0% | 17.2% | 17.9% | — | 23.6% |
| Net Margin | 4.7% | 4.7% | 4.9% | 0.4% | 2.1% | 12.1% | — | 15.2% |
| Balance Sheet | ||||||||
| Debt/Equity | 1.21 | 1.21 | 1.06 | 0.94 | 0.89 | 0.78 | — | — |
| Cash Flow | ||||||||
| Free Cash Flow | $49.7M | $49.7M | $45.2M | $36.0M | $30.8M | $12.3M | — | — |
| Returns | ||||||||
| ROE | 2.2% | 2.2% | 2.1% | 0.2% | 0.7% | 3.8% | — | 5.6% |
| Growth & Yield | ||||||||
| Revenue Growth | 10.7% | 10.7% | 9.6% | 18.5% | 13.4% | — | — | — |
| EPS Growth | 8.3% | 8.3% | 1100.0% | -75.0% | -81.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
90.9%
EPS terminal req.
$0.90
Spread vs growth
-82.6%
5Y implied EPS CAGR
53.1%
EPS terminal req.
$1.09
Spread vs growth
-44.8%
10Y implied EPS CAGR
29.8%
EPS terminal req.
$1.76
Spread vs growth
-21.4%
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.
Unavailable: positive start/end prices are required.