Communication Services / Internet Content & InformationNasdaqGS
$9.37
+0.55 (+6.24%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $139.1M · quality 50.3/100
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
40/100
C
Piotroski
5/9
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
$1.2B
P/E
11.6x
↓EV/EBITDA
9.0x
↑ROE
18.3%
↑Gross Margin
77.8%
↑Debt/Equity
0.59
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2016–2025 · 9 años de histórico normalizado
Revenue CAGR
+19.0%
FCF CAGR
+66.2%
FCF margin
28.3%
FCF / Net income
1.93x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $787.8M · net income $115.4M · FCF $223.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||
| Revenue | $787.8M | $787.8M | $769.3M | $689.1M | $618.3M | $502.8M | $373.6M | $300.6M | $253.4M | $202.6M | $164.4M |
| Net Income | $115.4M | $115.4M | $215.6M | $46.9M | $-89.9M | $-56.2M | $-22.9M | $-16.7M | $-19.9M | $-4.1M | $-16.2M |
| EBITDA | $155.8M | $155.8M | $82.9M | $1.5M | $-81.5M | — | — | — | — | — | — |
| EPS | 0.84 | 0.84 | 1.52 | 0.06 | -0.69 | -0.44 | -0.19 | -0.15 | — | — | — |
| Gross Margin | 77.8% | 77.8% | 77.4% | 75.3% | 74.1% | 73.0% | 72.1% | 70.7% | 67.8% | 67.7% | 61.9% |
| Operating Margin | 16.4% | 16.4% | 8.5% | -1.6% | -15.0% | -10.8% | -6.0% | -6.2% | -4.6% | -1.5% | -8.8% |
| Net Margin | 14.7% | 14.7% | 28.0% | 6.8% | -14.5% | -11.2% | -6.1% | -5.5% | -7.9% | -2.0% | -9.9% |
| Balance Sheet | |||||||||||
| Debt/Equity | 0.59 | 0.59 | 0.64 | 0.97 | 2.34 | 2.16 | 0.01 | 0.04 | 0.07 | -0.75 | — |
| Current Ratio | 1.36 | 1.36 | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||
| Free Cash Flow | $223.1M | $223.1M | $139.1M | $36.4M | $2.8M | $9.8M | $16.0M | $-9.7M | $10.7M | $-5.8M | $2.3M |
| Returns | |||||||||||
| ROE | 18.3% | 18.3% | 37.5% | 12.3% | -36.1% | -21.7% | -7.6% | -6.4% | -8.2% | 13.1% | 53.9% |
| Valuation | |||||||||||
| P/E | 11.57 | 11.57 | 10.60 | 234.17 | — | — | — | — | — | — | — |
| EV/EBITDA | 8.95 | 8.95 | 28.60 | 1520.42 | — | — | — | — | — | — | — |
| P/B | 2.09 | 2.09 | 4.01 | 5.06 | 5.98 | — | — | — | — | — | — |
| Growth & Yield | |||||||||||
| Revenue Growth | 2.4% | 2.4% | 11.6% | 11.5% | — | 34.6% | 24.3% | 18.6% | 25.1% | 23.2% | — |
| EPS Growth | -44.7% | -44.7% | 2433.3% | 108.7% | — | -131.6% | -26.7% | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-0.3%
EPS terminal req.
$0.83
Spread vs growth
-44.4%
5Y implied EPS CAGR
3.7%
EPS terminal req.
$1.01
Spread vs growth
-48.4%
10Y implied EPS CAGR
6.8%
EPS terminal req.
$1.62
Spread vs growth
-51.5%
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
-39.5%
Start / end P/E
10.2x → 11.2x
EPS bridge
1.52 → 0.84
Residual
-4.2%
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.