Communication Services / BroadcastingNasdaqCM
$1.35
-0.07 (-4.93%)
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 17%
FCF escenarios
weak_data · normalized FCF $-3.5M · quality 42.7/100
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
8/100
F
Piotroski
1/9
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
$6M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-455.9%
↓Gross Margin
78.6%
↑Debt/Equity
1.19
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-13.6%
FCF CAGR
—
FCF margin
-351.6%
FCF / Net income
0.56x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.1M · net income $-19.5M · FCF $-10.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.1M | $3.1M | $3.5M | $3.7M | $4.8M |
| Net Income | $-19.5M | $-19.5M | $-3.0M | $-1.7M | $-7.7M |
| EBITDA | $-18.6M | $-18.6M | $-2.6M | $-1.6M | $-68000.00 |
| EPS | -8.58 | -8.58 | -1.78 | -1.05 | -4.20 |
| Gross Margin | 78.6% | 78.6% | 81.4% | 85.1% | 84.7% |
| Operating Margin | -432.5% | -432.5% | -77.9% | -43.8% | -2.1% |
| Net Margin | -628.5% | -628.5% | -84.7% | -45.4% | -159.4% |
| Balance Sheet | |||||
| Debt/Equity | 1.19 | 1.19 | -3.87 | 2.21 | 0.25 |
| Current Ratio | 1.44 | 1.44 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-10.9M | $-10.9M | $-3.5M | $-1.3M | $-1.0M |
| Returns | |||||
| ROE | -455.9% | -455.9% | 185.5% | -160.6% | -279.8% |
| Valuation | |||||
| P/B | 0.72 | 0.72 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | -11.4% | -11.4% | -5.8% | -22.6% | — |
| EPS Growth | -382.0% | -382.0% | -69.5% | 75.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-81.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.78 → -8.58
Residual
-81.7%
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.