Communication Services / EntertainmentNasdaqCM
$6.38
+0.61 (+10.57%)
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 $-3.0M · quality 52.7/100
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
15/100
F
Piotroski
1/9
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
$54M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-264.9%
↓Gross Margin
-5901.9%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+202.2%
FCF CAGR
—
FCF margin
-317.0%
FCF / Net income
0.04x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.5M · net income $-376.2M · FCF $-14.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.5M | $4.5M | $1.2M | $311000.00 | $162407.00 |
| Net Income | $-376.2M | $-376.2M | $-4.4M | $-4.4M | $-1.2M |
| EBITDA | $-377.0M | $-377.0M | $-3.7M | $-3.6M | $-1.1M |
| EPS | — | — | -305.40 | -405.60 | -11.00 |
| Gross Margin | -5901.9% | -5901.9% | 19.4% | -24.8% | 44.4% |
| Operating Margin | -6390.4% | -6390.4% | -355.0% | -1178.5% | -749.4% |
| Net Margin | -8390.3% | -8390.3% | -371.2% | -1427.0% | -755.4% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.02 | 0.36 | -2.39 |
| Current Ratio | 3.50 | 3.50 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-14.2M | $-14.2M | $-3.0M | $-2.9M | $-918645.00 |
| Returns | |||||
| ROE | -264.9% | -264.9% | -111.3% | -175.6% | 935.0% |
| Valuation | |||||
| P/B | 0.37 | 0.37 | 133.68 | 222.37 | — |
| Growth & Yield | |||||
| Revenue Growth | 275.9% | 275.9% | 283.6% | 91.5% | — |
| EPS Growth | — | — | 24.7% | -3586.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-90.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-305.40 → n/d
Residual
-90.5%
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.