Communication Services / BroadcastingNasdaqGS
$14.16
+0.02 (+0.14%)
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 16%
FCF escenarios
weak_data · normalized FCF $115.0M · quality 17.3/100
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
26/100
D
Piotroski
2/9
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
$1.0B
P/E
14.6x
↓EV/EBITDA
9.4x
↑ROE
-25.3%
↓Gross Margin
46.3%
↑Debt/Equity
10.20
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
-15.2%
FCF CAGR
-17.4%
FCF margin
3.6%
FCF / Net income
-1.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.17B · net income $-112.0M · FCF $115.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $3.17B | $3.17B | $3.55B | $3.13B | $3.93B | $6.13B |
| Net Income | $-112.0M | $-112.0M | $310.0M | $-291.0M | $2.65B | $-414.0M |
| EBITDA | $491.0M | $491.0M | $949.0M | $-61.0M | $4.56B | $686.0M |
| EPS | -1.61 | -1.61 | 4.69 | -4.46 | 37.54 | -5.51 |
| Gross Margin | 46.3% | 46.3% | 51.7% | 47.0% | 49.4% | — |
| Operating Margin | 4.9% | 4.9% | 15.0% | -10.1% | 14.2% | 1.5% |
| Net Margin | -3.5% | -3.5% | 8.7% | -9.3% | 67.5% | -6.7% |
| Balance Sheet | ||||||
| Debt/Equity | 10.20 | 10.20 | 7.34 | 15.26 | 5.94 | — |
| Current Ratio | 2.42 | 2.42 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $115.0M | $115.0M | $14.0M | $143.0M | $694.0M | $247.0M |
| Returns | ||||||
| ROE | -25.3% | -25.3% | 53.2% | -102.1% | 354.5% | — |
| Valuation | ||||||
| P/E | 14.60 | 14.60 | 3.65 | — | 0.46 | — |
| EV/EBITDA | 9.43 | 9.43 | 4.97 | — | 1.05 | — |
| P/B | 2.21 | 2.21 | 1.94 | 3.15 | 1.62 | — |
| Growth & Yield | ||||||
| Revenue Growth | -10.7% | -10.7% | 13.2% | -20.2% | — | — |
| EPS Growth | -134.3% | -134.3% | 205.2% | -111.9% | — | — |
| Dividend Yield | 7.1% | 7.1% | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+9.0%
Start / end P/E
n/dx → n/dx
EPS bridge
4.69 → -1.61
Residual
+1.9%
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.