Communication Services / BroadcastingNasdaqGS
$3.44
+0.05 (+1.47%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $52.0M · quality 43.7/100
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
17/100
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
$315M
P/E
N/A
•EV/EBITDA
11.8x
↑ROE
-8.1%
↓Gross Margin
40.7%
↓Debt/Equity
2.18
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
+7.0%
FCF CAGR
-10.6%
FCF margin
0.3%
FCF / Net income
-0.06x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.15B · net income $-100.9M · FCF $6.5M
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 | $2.15B | $2.15B | $2.51B | $2.29B | $2.45B | $2.28B | $1.86B | $1.35B | $1.16B | $877.0M | $874.5M | $654.2M | $498.8M | $432.4M | $903.5M | $728.7M | $776.9M | $732.4M |
| Net Income | $-100.9M | $-100.9M | $146.2M | $-947.8M | $195.9M | $122.7M | $269.3M | $-18.4M | $19.7M | $-10.5M | $59.1M | $-73.9M | $10.5M | $-474000.00 | $40.2M | $-15.5M | $130.5M | $-209.6M |
| EBITDA | $252.3M | $252.3M | $575.6M | $-598.9M | $598.0M | $562.7M | $410.6M | $171.7M | $209.2M | $54.4M | $183.4M | $13.2M | $57.7M | $30.3M | $123.2M | $16.7M | $76.5M | $-185.2M |
| EPS | -1.87 | -1.87 | 1.01 | -11.84 | 1.62 | 0.61 | 2.41 | -0.17 | 0.18 | -0.12 | 0.60 | -0.80 | 0.14 | -0.01 | 0.46 | -0.18 | 1.35 | -2.60 |
| Gross Margin | 40.7% | 40.7% | 47.4% | 44.0% | 49.7% | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 7.5% | 7.5% | 17.0% | 10.5% | 17.8% | 17.5% | 16.3% | 6.5% | 12.8% | -0.2% | 14.7% | -5.6% | 5.1% | -0.0% | 8.2% | -3.2% | 4.1% | -31.3% |
| Net Margin | -4.7% | -4.7% | 5.8% | -41.3% | 8.0% | 5.4% | 14.5% | -1.4% | 1.7% | -1.2% | 6.8% | -11.3% | 2.1% | -0.1% | 4.4% | -2.1% | 16.8% | -28.6% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 2.18 | 2.18 | 2.04 | 2.62 | 1.41 | — | — | — | 0.74 | 0.73 | 0.41 | 0.44 | 0.38 | 0.36 | 0.34 | 0.38 | 0.00 | — |
| Current Ratio | 1.57 | 1.57 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $6.5M | $6.5M | $300.4M | $52.0M | $265.6M | $176.3M | $232.4M | $-88.4M | $93.8M | $22.9M | $120.6M | $-11.9M | $85.8M | $17.6M | $142.4M | $2.6M | $47.7M | $39.2M |
| Returns | ||||||||||||||||||
| ROE | -8.1% | -8.1% | 11.1% | -82.0% | 9.2% | — | — | — | 2.1% | -1.1% | 6.2% | -8.2% | 2.0% | -0.1% | 7.5% | -3.0% | 22.2% | — |
| Valuation | ||||||||||||||||||
| P/E | — | — | 1.86 | — | 6.27 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 11.84 | 11.84 | 4.91 | — | 6.48 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 0.24 | 0.24 | 0.12 | 0.44 | 0.42 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | -14.3% | -14.3% | 9.5% | -6.5% | — | 22.9% | 37.4% | 16.8% | 32.0% | 0.3% | 33.7% | 31.2% | 15.4% | -52.1% | 24.0% | -6.2% | 6.1% | — |
| EPS Growth | -285.1% | -285.1% | 108.5% | -831.1% | — | -74.8% | 1495.7% | -195.8% | 250.0% | -120.0% | 175.5% | -688.9% | 1900.0% | -101.6% | 355.6% | -113.3% | 152.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+106.1%
Start / end P/E
n/dx → n/dx
EPS bridge
1.01 → -1.87
Residual
+106.1%
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.