Communication Services / BroadcastingBSE
$5.09
+0.06 (+1.12%)
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 18%
FCF escenarios
weak_data · normalized FCF $-4.4M · quality 45.0/100
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
18/100
F
Piotroski
2/9
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
$197M
P/E
N/A
•EV/EBITDA
N/A
•ROE
18.6%
↑Gross Margin
5.0%
↓Debt/Equity
-0.79
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-12.8%
FCF CAGR
—
FCF margin
-0.8%
FCF / Net income
0.02x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $532.4M · net income $-267.4M · FCF $-4.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $532.4M | $532.4M | $583.6M | $712.7M | $802.6M |
| Net Income | $-267.4M | $-267.4M | $-237.3M | $-199.5M | $-314.4M |
| EBITDA | $-117.0M | $-117.0M | $-65.4M | $-8.8M | $-62.9M |
| EPS | -6.90 | -6.90 | -6.13 | -5.43 | -8.96 |
| Gross Margin | 5.0% | 5.0% | 18.9% | 29.8% | 24.4% |
| Operating Margin | -49.0% | -49.0% | -38.9% | -26.1% | -36.8% |
| Net Margin | -50.2% | -50.2% | -40.7% | -28.0% | -39.2% |
| Balance Sheet | |||||
| Debt/Equity | -0.79 | -0.79 | -0.97 | -1.13 | -1.47 |
| Current Ratio | 0.01 | 0.01 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-4.4M | $-4.4M | $-64.2M | $37.2M | $10.5M |
| Returns | |||||
| ROE | 18.6% | 18.6% | 20.3% | 21.1% | 42.3% |
| Growth & Yield | |||||
| Revenue Growth | -8.8% | -8.8% | -18.1% | -11.2% | — |
| EPS Growth | -12.6% | -12.6% | -12.9% | 39.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-17.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-6.13 → -6.90
Residual
-17.3%
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.