Communication Services / EntertainmentBSE
$0.49
+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 34% · confianza 20%
FCF escenarios
weak_data · normalized FCF $-1.7M · quality 55.3/100
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
15/100
F
Piotroski
3/9
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
$482M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-0.7%
↓Gross Margin
40.6%
↓Debt/Equity
0.06
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-18.5%
FCF CAGR
—
FCF margin
-6.4%
FCF / Net income
0.24x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $26.7M · net income $-7.1M · FCF $-1.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $26.7M | $26.7M | $20.9M | $21.8M | $49.3M |
| Net Income | $-7.1M | $-7.1M | $738000.00 | $725000.00 | $583000.00 |
| EBITDA | $-4.2M | $-4.2M | $1.9M | $1.6M | $1.4M |
| EPS | — | — | — | 0.07 | 0.00 |
| Gross Margin | 40.6% | 40.6% | 51.3% | 36.4% | 8.9% |
| Operating Margin | -27.5% | -27.5% | 4.8% | 4.4% | 1.8% |
| Net Margin | -26.5% | -26.5% | 3.5% | 3.3% | 1.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.06 | 0.06 | 0.01 | 0.00 | 0.00 |
| Cash Flow | |||||
| Free Cash Flow | $-1.7M | $-1.7M | $2.0M | $-2.5M | $23.2M |
| Returns | |||||
| ROE | -0.7% | -0.7% | 0.1% | 0.1% | 0.1% |
| Valuation | |||||
| P/E | — | — | — | 7.06 | 1655.41 |
| EV/EBITDA | — | — | 6.19 | 4.81 | 697.48 |
| P/B | 0.00 | 0.00 | 0.00 | 0.01 | 0.95 |
| Growth & Yield | |||||
| Revenue Growth | 27.7% | 27.7% | -4.2% | -55.8% | — |
| EPS Growth | — | — | — | 12341.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+0.0%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
+0.0%
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.