Communication Services / Internet Content & InformationNasdaqGS
$1.18
+0.02 (+2.17%)
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 13%
FCF escenarios
weak_data · normalized FCF $-6.5M · quality 15.3/100
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
23/100
D
Piotroski
3/9
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
$114M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-541.8%
↓Gross Margin
33.0%
↓Debt/Equity
6.85
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2019–2025 · 6 años de histórico normalizado
Revenue CAGR
+11.2%
FCF CAGR
—
FCF margin
-1.2%
FCF / Net income
0.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.30B · net income $-517.1M · FCF $-15.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||
| Revenue | $1.30B | $1.30B | $889.9M | $935.8M | $992.1M | $1.02B | $767.1M | $687.3M |
| Net Income | $-517.1M | $-517.1M | $-711000.00 | $10.2M | $-24.6M | $11.0M | $4.4M | $-20.5M |
| EBITDA | $-331.1M | $-331.1M | $24.8M | $42.5M | $16.0M | — | — | — |
| EPS | -5.69 | -5.69 | -0.11 | -0.06 | -0.44 | 0.20 | 0.08 | -1.34 |
| Gross Margin | 33.0% | 33.0% | 21.6% | 19.7% | 19.4% | 23.7% | 21.5% | 20.6% |
| Operating Margin | -1.2% | -1.2% | -1.3% | -0.5% | -1.4% | 3.4% | 1.3% | -2.1% |
| Net Margin | -39.8% | -39.8% | -0.1% | 1.1% | -2.5% | 1.1% | 0.6% | -3.0% |
| Balance Sheet | ||||||||
| Debt/Equity | 6.85 | 6.85 | 0.07 | 0.59 | 1.14 | 0.92 | 0.00 | — |
| Current Ratio | 1.04 | 1.04 | — | — | — | — | — | — |
| Cash Flow | ||||||||
| Free Cash Flow | $-15.2M | $-15.2M | $51.3M | $-6.5M | $-22.1M | $47.0M | $51.5M | $14.3M |
| Returns | ||||||||
| ROE | -541.8% | -541.8% | -0.3% | 4.6% | -11.3% | 4.3% | -5.5% | 22.9% |
| Valuation | ||||||||
| EV/EBITDA | — | — | 12.25 | 7.12 | 22.93 | — | — | — |
| P/B | 1.12 | 1.12 | 1.63 | 1.09 | 1.03 | — | — | — |
| Growth & Yield | ||||||||
| Revenue Growth | 46.1% | 46.1% | -4.9% | -5.7% | — | 32.4% | 11.6% | — |
| EPS Growth | -5072.7% | -5072.7% | -83.3% | 86.4% | — | 150.0% | 106.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-54.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.11 → -5.69
Residual
-54.5%
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.