Communication Services / EntertainmentIstanbul
$0.95
-0.07 (-6.86%)
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 35% · confianza 10%
FCF escenarios
weak_data · normalized FCF $-365.4M · quality 25.0/100
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
13/100
F
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$7.1B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-165.6%
↓Gross Margin
-59.8%
↓Debt/Equity
2.23
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2024 · 2 años de histórico normalizado
Revenue CAGR
+91.0%
FCF CAGR
—
FCF margin
-15.2%
FCF / Net income
0.36x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.40B · net income $-1.01B · FCF $-365.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $2.40B | $2.40B | $2.16B | $656.6M |
| Net Income | $-1.01B | $-1.01B | $-663.0M | $-231.0M |
| EBITDA | $-206.8M | $-206.8M | $-183.7M | $190.8M |
| EPS | -0.55 | -0.55 | -0.36 | -0.12 |
| Gross Margin | -59.8% | -59.8% | -62.4% | -30.6% |
| Operating Margin | -67.5% | -67.5% | -69.0% | -22.1% |
| Net Margin | -42.0% | -42.0% | -30.7% | -35.2% |
| Balance Sheet | ||||
| Debt/Equity | 2.23 | 2.23 | -2.35 | -2.57 |
| Current Ratio | 0.45 | 0.45 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $-365.4M | $-365.4M | $-1.67B | $108006.00 |
| Returns | ||||
| ROE | -165.6% | -165.6% | 66.8% | 43.5% |
| Valuation | ||||
| EV/EBITDA | — | — | — | 22.15 |
| P/B | 2.13 | 2.13 | — | — |
| Growth & Yield | ||||
| Revenue Growth | 11.1% | 11.1% | 228.4% | — |
| EPS Growth | -53.3% | -53.3% | -187.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+30.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.36 → -0.55
Residual
+30.1%
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.