Communication Services / Internet Content & InformationNasdaqGS
$9.35
+0.68 (+7.84%)
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 23%
FCF escenarios
weak_data · normalized FCF $29.5M · quality 47.3/100
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
27/100
D
Piotroski
3/9
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
$103M
P/E
N/A
•EV/EBITDA
N/A
•ROE
504.3%
↑Gross Margin
69.6%
↑Debt/Equity
-4.74
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2019–2025 · 6 años de histórico normalizado
Revenue CAGR
+5.9%
FCF CAGR
—
FCF margin
-19.4%
FCF / Net income
0.26x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $570.8M · net income $-429.3M · FCF $-110.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||
| Revenue | $570.8M | $570.8M | $775.6M | $712.9M | $600.3M | $389.7M | $23.3M | $403.6M |
| Net Income | $-429.3M | $-429.3M | $9.4M | $74.5M | $28.7M | $-5.0M | $-774.2M | $-53.8M |
| EBITDA | $-577.5M | $-577.5M | $91.8M | $102.4M | $91.9M | — | — | — |
| EPS | -69.20 | -69.20 | 1.42 | 10.22 | 7.34 | — | — | — |
| Gross Margin | 69.6% | 69.6% | 74.0% | 74.4% | 76.6% | — | — | — |
| Operating Margin | -9.9% | -9.9% | 5.4% | 11.3% | 12.7% | — | — | — |
| Net Margin | -75.2% | -75.2% | 1.2% | 10.5% | 4.8% | -1.3% | -3325.4% | -13.3% |
| Balance Sheet | ||||||||
| Debt/Equity | -4.74 | -4.74 | 1.56 | 2.71 | -0.74 | — | — | — |
| Current Ratio | 0.66 | 0.66 | — | — | — | — | — | — |
| Cash Flow | ||||||||
| Free Cash Flow | $-110.9M | $-110.9M | $29.5M | $134.5M | $-1.0M | $174.7M | $-34.2M | $75.2M |
| Returns | ||||||||
| ROE | 504.3% | 504.3% | 3.6% | 71.0% | -7.5% | — | — | — |
| Valuation | ||||||||
| P/E | — | — | 64.54 | 11.97 | 21.16 | — | — | — |
| EV/EBITDA | — | — | 8.41 | 9.55 | 6.93 | — | — | — |
| P/B | — | — | 2.33 | 7.80 | — | — | — | — |
| Growth & Yield | ||||||||
| Revenue Growth | -26.4% | -26.4% | 8.8% | 18.8% | — | 1573.8% | -94.2% | — |
| EPS Growth | -4960.0% | -4960.0% | -86.1% | 39.2% | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-70.0%
Start / end P/E
n/dx → n/dx
EPS bridge
1.42 → -69.20
Residual
-70.0%
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.