Communication Services / BroadcastingNasdaqCM
$6.53
-0.17 (-2.54%)
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 33% · confianza 22%
FCF escenarios
weak_data · normalized FCF $29.5M · quality 33.3/100
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
3/100
F
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
$29M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-597.0%
↓Gross Margin
66.5%
↑Debt/Equity
19.47
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
+2.0%
FCF CAGR
—
FCF margin
-1.6%
FCF / Net income
0.04x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $374.4M · net income $-146.9M · FCF $-6.2M
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 | $374.4M | $374.4M | $449.7M | $477.7M | $484.6M | — | — | — | $439.1M | $440.0M | $456.2M | $450.9M | $441.4M | $448.7M | $424.6M | $364.3M | $279.3M | $271.9M |
| Net Income | $-146.9M | $-146.9M | $-105.4M | $2.0M | $34.3M | $36.8M | $-8.1M | $925000.00 | $137.4M | $111.9M | $-423000.00 | $-74.0M | $-62.7M | $-62.0M | $-66.9M | $2.9M | $-28.6M | $-52.9M |
| EBITDA | $-59.8M | $-59.8M | $13.6M | $136.0M | $181.5M | $125.7M | $41.3M | $104.1M | $106.8M | $86.7M | $122.4M | $71.5M | $114.0M | $110.8M | $110.0M | $62.5M | $32.6M | $14.9M |
| EPS | -32.94 | -32.94 | -22.20 | 0.40 | 7.20 | 6.80 | -1.80 | — | 29.40 | 22.50 | -0.10 | -15.40 | -13.20 | -12.80 | -13.40 | 0.60 | -5.60 | -8.90 |
| Gross Margin | 66.5% | 66.5% | 69.9% | 71.3% | 74.7% | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 5.8% | 5.8% | 16.9% | 20.5% | 27.2% | — | — | — | 16.8% | 12.0% | 19.3% | 8.0% | 17.5% | 16.3% | 16.8% | 7.0% | 5.4% | -2.2% |
| Net Margin | -39.2% | -39.2% | -23.4% | 0.4% | 7.1% | — | — | — | 31.3% | 25.4% | -0.1% | -16.4% | -14.2% | -13.8% | -15.7% | 0.8% | -10.3% | -19.5% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 19.47 | 19.47 | 3.57 | 2.73 | 2.34 | 2.70 | 4.38 | 4.64 | 4.99 | 22.67 | -14.10 | -14.21 | 42.84 | 10.41 | 5.66 | 3.92 | 3.21 | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $-6.2M | $-6.2M | $30.0M | $29.5M | $34.8M | $73.9M | $70.1M | $53.4M | $45.8M | $20.9M | $43.1M | $34.4M | $48.4M | $27.8M | $33.0M | $22.2M | $13.5M | $40.9M |
| Returns | ||||||||||||||||||
| ROE | -597.0% | -597.0% | -61.7% | 0.7% | 10.4% | 12.1% | -4.3% | 0.5% | 78.5% | 262.3% | 0.6% | 103.1% | -331.6% | -79.5% | -46.5% | 1.4% | -14.7% | — |
| Valuation | ||||||||||||||||||
| P/E | — | — | — | 101.50 | 7.31 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | — | — | 40.20 | 5.29 | 5.36 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 1.18 | 1.18 | 0.42 | 0.74 | 0.83 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | -16.7% | -16.7% | -5.9% | -1.4% | — | — | — | — | -0.2% | -3.5% | 1.2% | 2.1% | -1.6% | 5.7% | 16.5% | 30.4% | 2.7% | — |
| EPS Growth | -48.4% | -48.4% | -5650.0% | -94.4% | — | 477.8% | — | — | 30.7% | 22600.0% | 99.4% | -16.7% | -3.1% | 4.5% | -2333.3% | 110.7% | 37.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-62.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-22.20 → -32.94
Residual
-62.7%
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.