Communication Services / BroadcastingBSE
$11.42
+0.26 (+2.33%)
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 17%
FCF escenarios
weak_data · normalized FCF $56.0M · quality 39.7/100
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
50/100
C
Piotroski
2/9
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
$327M
P/E
2.2x
↓EV/EBITDA
8.0x
↑ROE
2.4%
↓Gross Margin
76.5%
↑Debt/Equity
0.51
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+55.4%
FCF CAGR
—
FCF margin
-27.3%
FCF / Net income
-29.61x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $576.0M · net income $5.3M · FCF $-157.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $576.0M | $576.0M | $314.9M | $314.0M | $153.5M |
| Net Income | $5.3M | $5.3M | $15.5M | $-4.5M | $6.8M |
| EBITDA | $36.7M | $36.7M | $31.5M | $7.1M | $9.6M |
| EPS | 0.32 | 0.32 | 0.93 | -0.39 | 0.59 |
| Gross Margin | 76.5% | 76.5% | 96.8% | 99.9% | 100.0% |
| Operating Margin | 1.0% | 1.0% | 5.5% | 7.4% | 5.1% |
| Net Margin | 0.9% | 0.9% | 4.9% | -1.4% | 4.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.51 | 0.51 | 0.47 | 1.65 | 0.49 |
| Cash Flow | |||||
| Free Cash Flow | $-157.5M | $-157.5M | $60.1M | $56.0M | $-8.2M |
| Returns | |||||
| ROE | 2.4% | 2.4% | 7.1% | -3.3% | 5.5% |
| Valuation | |||||
| P/E | 2.20 | 2.20 | — | — | — |
| EV/EBITDA | 8.01 | 8.01 | — | — | — |
| P/B | 0.87 | 0.87 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 82.9% | 82.9% | 0.3% | 104.6% | — |
| EPS Growth | -65.6% | -65.6% | 338.5% | -166.1% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
46.8%
EPS terminal req.
$1.01
Spread vs growth
-112.4%
5Y implied EPS CAGR
30.8%
EPS terminal req.
$1.23
Spread vs growth
-96.4%
10Y implied EPS CAGR
20.0%
EPS terminal req.
$1.97
Spread vs growth
-85.6%
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
+17.9%
Start / end P/E
10.4x → 35.7x
EPS bridge
0.93 → 0.32
Residual
-159.1%
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.