Communication Services / EntertainmentBSE
$100.15
-6.35 (-5.96%)
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 16%
FCF escenarios
weak_data · normalized FCF $175.8M · quality 33.7/100
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
10/100
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
$2.9B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-81.0%
↓Gross Margin
-14.5%
↓Debt/Equity
1.12
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+1.6%
FCF CAGR
—
FCF margin
3.0%
FCF / Net income
-0.08x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.83B · net income $-2.19B · FCF $175.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.83B | $5.83B | $6.85B | $7.07B | $5.57B |
| Net Income | $-2.19B | $-2.19B | $-849.6M | $-406.7M | $93.6M |
| EBITDA | $-2.59B | $-2.59B | $-713.2M | $33.8M | $492.3M |
| EPS | -79.96 | -79.96 | -31.14 | -14.94 | 3.45 |
| Gross Margin | -14.5% | -14.5% | 15.5% | 26.5% | 31.0% |
| Operating Margin | -46.4% | -46.4% | -12.5% | -0.3% | 7.7% |
| Net Margin | -37.5% | -37.5% | -12.4% | -5.8% | 1.7% |
| Balance Sheet | |||||
| Debt/Equity | 1.12 | 1.12 | 0.64 | 0.62 | 0.54 |
| Current Ratio | 1.29 | 1.29 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $175.8M | $175.8M | $701.2M | $154.2M | $-368.0M |
| Returns | |||||
| ROE | -81.0% | -81.0% | -18.0% | -7.4% | 1.6% |
| Valuation | |||||
| P/E | — | — | — | — | 33.54 |
| EV/EBITDA | — | — | — | 227.54 | 12.89 |
| P/B | 1.01 | 1.01 | 0.58 | 0.78 | 0.53 |
| Growth & Yield | |||||
| Revenue Growth | -14.9% | -14.9% | -3.1% | 27.1% | — |
| EPS Growth | -156.8% | -156.8% | -108.4% | -533.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-5.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-31.14 → -79.96
Residual
-5.5%
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.