Communication Services / Internet Content & InformationNYSE American
$3.24
+0.27 (+9.09%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $3.3M · quality 40.3/100
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
15/100
F
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
$42M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-9.2%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2015–2025 · 10 años de histórico normalizado
Revenue CAGR
+12.5%
FCF CAGR
—
FCF margin
11.4%
FCF / Net income
-1.40x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $29.4M · net income $-2.4M · FCF $3.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||
| Revenue | $29.4M | $29.4M | $30.1M | $27.2M | $26.5M | $19.6M | $9.5M | $8.8M | $10.8M | $10.0M | $11.1M | $9.1M |
| Net Income | $-2.4M | $-2.4M | $-9.2M | $-6.1M | $9.7M | $8.2M | $-559000.00 | $-3.3M | $-1.6M | $-611000.00 | $983000.00 | $1.6M |
| EBITDA | $-2.5M | $-2.5M | $2.6M | $3.1M | $9.8M | $9.1M | $1.2M | $-1.5M | $-266000.00 | $-40000.00 | $1.8M | $2.2M |
| EPS | -0.17 | -0.17 | -0.65 | -0.43 | 0.65 | 0.59 | -0.05 | — | — | -0.06 | 0.11 | 0.18 |
| Gross Margin | — | — | 93.8% | 91.8% | 93.8% | 93.9% | — | — | — | — | — | — |
| Operating Margin | -11.0% | -11.0% | 0.5% | -0.5% | 29.7% | 39.9% | -4.3% | -32.7% | -12.0% | -6.8% | 10.6% | 17.9% |
| Net Margin | -8.1% | -8.1% | -30.5% | -22.4% | 36.6% | 42.1% | -5.9% | -37.9% | -14.4% | -6.1% | 8.8% | 17.5% |
| Balance Sheet | ||||||||||||
| Debt/Equity | — | — | 0.01 | 0.06 | 0.00 | 0.01 | — | — | — | — | — | — |
| Current Ratio | — | — | 3.09 | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||
| Free Cash Flow | $3.3M | $3.3M | $4.7M | $1.7M | $10.9M | $9.5M | — | — | — | — | — | — |
| Returns | ||||||||||||
| ROE | -9.2% | -9.2% | -29.7% | -15.7% | 22.0% | 24.9% | -6.3% | -48.0% | -15.6% | -5.8% | 9.3% | 24.6% |
| Valuation | ||||||||||||
| P/E | — | — | — | — | 5.32 | 28.58 | — | — | — | — | — | — |
| EV/EBITDA | — | — | 9.92 | 3.72 | 3.51 | 23.39 | — | — | — | — | — | — |
| P/B | — | — | 1.48 | 0.71 | 1.16 | 7.14 | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||
| Revenue Growth | -2.3% | -2.3% | 10.5% | 2.6% | 35.6% | — | 7.4% | -18.6% | 8.0% | -9.7% | 22.8% | — |
| EPS Growth | 73.8% | 73.8% | -51.2% | -166.2% | 10.2% | — | — | — | — | -154.5% | -38.9% | — |
| Dividend Yield | — | — | 1.8% | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+37.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.65 → -0.17
Residual
+37.3%
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.