Communication Services / BroadcastingNasdaqGM
$9.43
+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 22% · confianza 25%
FCF escenarios
weak_data · normalized FCF $10.0M · quality 72.0/100
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
15/100
F
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
$60M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-5.2%
↓Gross Margin
N/A
•Debt/Equity
0.03
↓Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
-12.7%
FCF margin
—
FCF / Net income
-0.31x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-7.9M · FCF $2.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | — | — | — | $115.5M | — | — | — | — | $124.8M | $118.1M | $119.0M | $111.8M | $134.0M | $129.5M | $130.3M | $125.3M | $125.8M | $120.8M |
| Net Income | $-7.9M | $-7.9M | $3.5M | $9.5M | $9.2M | $11.2M | $-1.9M | $13.3M | $13.7M | $54.7M | $18.2M | $13.4M | $14.9M | $15.3M | $17.9M | $12.6M | $15.1M | $-2.6M |
| EBITDA | $-5.9M | $-5.9M | $7.6M | $16.5M | $18.2M | $20.8M | $5.3M | $25.8M | $26.5M | $23.5M | $28.4M | $22.6M | $32.6M | $33.1M | $38.9M | $33.9M | $35.6M | $10.0M |
| EPS | -1.22 | -1.22 | 0.55 | 1.55 | 1.52 | 1.85 | -0.32 | 2.23 | 2.30 | 9.27 | 3.09 | 2.29 | 2.55 | 2.64 | 3.16 | 2.23 | 2.68 | -0.61 |
| Operating Margin | — | — | — | 9.9% | — | — | — | — | 15.8% | 14.6% | 18.9% | 15.3% | 19.4% | 20.3% | 24.6% | 21.4% | 22.4% | 1.2% |
| Net Margin | — | — | — | 8.2% | — | — | — | — | 11.0% | 46.3% | 15.3% | 12.0% | 11.1% | 11.8% | 13.8% | 10.1% | 12.0% | -2.1% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 0.03 | 0.03 | 0.03 | 0.00 | 0.00 | 0.00 | 0.05 | 0.05 | 0.08 | 0.14 | 0.26 | 0.30 | 0.31 | 0.41 | 0.56 | 0.71 | 1.12 | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $2.4M | $2.4M | $10.0M | $11.0M | $11.1M | $15.1M | $9.8M | $19.6M | $19.6M | $-872000.00 | $25.3M | $25.0M | $19.9M | $21.6M | $26.1M | $21.8M | $23.4M | $21.2M |
| Returns | ||||||||||||||||||
| ROE | -5.2% | -5.2% | 2.1% | 5.6% | 5.2% | 5.7% | -1.0% | 6.9% | 7.4% | 30.5% | 13.5% | 10.9% | 12.9% | 13.9% | 17.2% | 13.6% | 18.9% | -4.0% |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | — | — | — | — | — | — | — | — | 5.7% | -0.7% | 6.4% | -16.6% | 3.5% | -0.6% | 4.0% | -0.4% | 4.2% | — |
| EPS Growth | -321.8% | -321.8% | -64.5% | 2.0% | -17.8% | 678.1% | -114.3% | -3.0% | -75.2% | 200.0% | 34.9% | -10.2% | -3.4% | -16.5% | 41.7% | -16.8% | 539.3% | — |
Revenue, Net Income & Free Cash Flow ($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.
Unavailable: positive start/end prices are required.