| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| SJScienjoy Holding Corporation | 28.38M | 0.72 | 0.75 | -6.73% | 1.22% | 1.29% | 100% | 0.00 |
| FUBOfuboTV Inc. | 911.65M | 2.66 | -4.93 | 18.61% | 7.61% | 31.49% | 2.09 |
| Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 964.14K | 24K | 41K | 0 | 4.27M | 217.75M | 638.37M | 1.01B | 1.37B | 1.62B |
| Revenue Growth % | 0.22% | -0.98% | 0.71% | -1% | - | 49.98% | 1.93% | 0.58% | 0.36% | 0.19% |
| Cost of Goods Sold | 792.03K | 6K | 8K | 8.22M | 0 | 233.78M | 648.8M | 1.05B | 1.28B | 1.42B |
| COGS % of Revenue | 0.82% | 0.25% | 0.2% | - | - | 1.07% | 1.02% | 1.04% | 0.94% | 0.87% |
| Gross Profit | 172.11K | 18K | 33K | -8.22M | 4.27M | -16.04M | -10.43M | -41.1M | 86.15M | 203.91M |
| Gross Margin % | 0.18% | 0.75% | 0.8% | - | 1% | -0.07% | -0.02% | -0.04% | 0.06% | 0.13% |
| Gross Profit Growth % | 0.08% | -0.9% | 0.83% | -250% | 1.52% | -4.75% | 0.35% | -2.94% | 3.1% | 1.37% |
| Operating Expenses | 3.22M | 1.19M | 1.18M | 14.96M | 43.16M | 463.86M | 317.84M | 370.76M | 375.5M | 399.93M |
| OpEx % of Revenue | 3.34% | 49.54% | 28.71% | - | 10.1% | 2.13% | 0.5% | 0.37% | 0.27% | 0.25% |
| Selling, General & Admin | 2.9M | 778K | 1.18M | 6.75M | 13.79M | 140.78M | 224.76M | 264.77M | 271.33M | 277.56M |
| SG&A % of Revenue | 3.01% | 32.42% | 28.71% | - | 3.23% | 0.65% | 0.35% | 0.26% | 0.2% | 0.17% |
| Research & Development | 0 | 161K | 0 | 0 | 0 | 30.19M | 55.42M | 69.26M | 67.67M | 80.01M |
| R&D % of Revenue | - | 6.71% | - | - | - | 0.14% | 0.09% | 0.07% | 0.05% | 0.05% |
| Other Operating Expenses | 0 | 250K | -8K | 8.22M | 29.36M | 292.9M | 37.67M | 36.73M | 36.5M | 42.36M |
| Operating Income | -3.05M | -1.17M | -1.14M | -14.96M | -38.88M | -479.9M | -328.28M | -411.86M | -289.35M | -196.02M |
| Operating Margin % | -3.16% | -48.79% | -27.9% | - | -9.1% | -2.2% | -0.51% | -0.41% | -0.21% | -0.12% |
| Operating Income Growth % | -0.3% | 0.62% | 0.02% | -12.08% | -1.6% | -11.34% | 0.32% | -0.25% | 0.3% | 0.32% |
| EBITDA | -3.05M | -1.17M | -1.14M | -6.75M | -17.92M | -435.25M | -289.66M | -372.05M | -249.73M | -153.49M |
| EBITDA Margin % | -3.16% | -48.71% | -27.85% | - | -4.2% | -2% | -0.45% | -0.37% | -0.18% | -0.09% |
| EBITDA Growth % | -0.3% | 0.62% | 0.02% | -4.91% | -1.66% | -23.29% | 0.33% | -0.28% | 0.33% | 0.39% |
| D&A (Non-Cash Add-back) | 859 | 2K | 2K | 8.22M | 20.96M | 44.65M | 38.62M | 39.81M | 39.62M | 42.54M |
| EBIT | -6.74M | -9.69M | 11.38M | -12.55M | -41.34M | -590.41M | -326.09M | -410.04M | -277.69M | -156.27M |
| Net Interest Income | -870K | -168K | -911K | 0 | -2.06M | -18.64M | -28.38M | -14.17M | -5.32M | -13.7M |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.5M | 10.97M | 7.16M |
| Interest Expense | 871.68K | 168K | 911K | 2.65M | 2.06M | 18.64M | 28.38M | 16.67M | 16.29M | 20.85M |
| Other Income/Expense | -4.56M | -8.89M | 11.62M | -243K | -4.51M | -129.15M | -26.19M | -14.85M | -4.63M | 18.9M |
| Pretax Income | -7.61M | -9.86M | 10.47M | -15.21M | -43.4M | -609.05M | -354.47M | -426.71M | -293.98M | -177.12M |
| Pretax Margin % | -7.89% | -410.92% | 255.46% | - | -10.16% | -2.8% | -0.56% | -0.42% | -0.21% | -0.11% |
| Income Tax | 0 | 194K | 0 | -2.11M | -5.27M | -9.66M | -2.68M | -1.67M | -879K | 659K |
| Effective Tax Rate % | 1% | 1.02% | 1% | 0.7% | 0.79% | 0.94% | 1.08% | 1.32% | 0.98% | 0.97% |
| Net Income | -7.58M | -10.07M | 10.47M | -10.61M | -34.36M | -570.33M | -382.84M | -561.48M | -287.45M | -172.25M |
| Net Margin % | -7.86% | -419.42% | 255.46% | - | -8.04% | -2.62% | -0.6% | -0.56% | -0.21% | -0.11% |
| Net Income Growth % | -1.89% | -0.33% | 2.04% | -2.01% | -2.24% | -15.6% | 0.33% | -0.47% | 0.49% | 0.4% |
| Net Income (Continuing) | -7.61M | -9.86M | 10.47M | -13.09M | -38.13M | -599.39M | -351.79M | -425.05M | -293.1M | -177.78M |
| Discontinued Operations | 0 | 0 | -11K | 0 | 0 | 0 | -31.18M | -136.87M | 5.18M | 1.69M |
| Minority Interest | -155.93K | -189K | 0 | 26.74M | 22.6M | -11.09M | -11.22M | -10.01M | -11.75M | -15.59M |
| EPS (Diluted) | -24285.72 | -8940.71 | 0.74 | -2.37 | -1.57 | -12.82 | -2.78 | -3.08 | -1.04 | -0.54 |
| EPS Growth % | -0.67% | 0.63% | 1% | -4.2% | 0.34% | -7.17% | 0.78% | -0.11% | 0.66% | 0.48% |
| EPS (Basic) | -24285.72 | -8940.71 | 3.91 | -2.37 | -1.57 | -12.82 | -2.78 | -3.08 | -1.04 | -0.54 |
| Diluted Shares Outstanding | 204 | 1.13K | 2.17M | 4.48M | 22.29M | 44.49M | 137.5M | 182.47M | 276.28M | 319.65M |
| Basic Shares Outstanding | 204 | 1.13K | 2.68M | 4.48M | 22.29M | 44.49M | 137.5M | 182.47M | 276.28M | 319.65M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - | - |
| Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 61.68K | 115K | 77K | 31K | 17.97M | 156.71M | 428.5M | 436.9M | 386.75M | 274.03M |
| Cash & Short-Term Investments | 48.27K | 101K | 77K | 31K | 7.62M | 134.94M | 370.97M | 337.09M | 245.28M | 161.44M |
| Cash Only | 48.27K | 101K | 77K | 31K | 7.62M | 134.94M | 370.97M | 337.09M | 245.28M | 161.44M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 0 | 10K | 0 | 0 | 8.9M | 17.5M | 34.3M | 44M | 80.3M | 71.08M |
| Days Sales Outstanding | - | 152.08 | - | - | 760.94 | 29.33 | 19.61 | 15.92 | 21.42 | 15.99 |
| Inventory | 0 | 0 | 0 | 0 | 49K | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 0 | 25K | 0 | 0 | -49K | 0 | 19.96M | 18.15M | 21.27M | 41.52M |
| Total Non-Current Assets | 251.66K | 0 | 9K | 286.07M | 350.25M | 702.63M | 941.27M | 840.87M | 845.89M | 803.39M |
| Property, Plant & Equipment | 1.66K | 0 | 6K | 14K | 3.85M | 6.41M | 39.77M | 40.86M | 40.66M | 37.92M |
| Fixed Asset Turnover | 580.81x | - | 6.83x | - | 1.11x | 33.97x | 16.05x | 24.68x | 33.65x | 42.80x |
| Goodwill | 0 | 0 | 0 | 149.97M | 227.76M | 478.41M | 619.59M | 618.51M | 622.82M | 615.4M |
| Intangible Assets | 0 | 0 | 6K | 136.08M | 116.65M | 216.45M | 203.56M | 171.83M | 158.45M | 133.7M |
| Long-Term Investments | 250K | 0 | 0 | -35M | 1.97M | 0 | 0 | 0 | 6.14M | 6.14M |
| Other Non-Current Assets | 0 | 0 | -3K | 3K | 24K | 1.37M | 78.36M | 9.67M | 17.82M | 10.24M |
| Total Assets | 313.34K | 115K | 86K | 286.1M | 368.23M | 859.35M | 1.37B | 1.28B | 1.23B | 1.08B |
| Asset Turnover | 3.08x | 0.21x | 0.48x | - | 0.01x | 0.25x | 0.47x | 0.79x | 1.11x | 1.51x |
| Asset Growth % | -0.43% | -0.63% | -0.25% | 3325.76% | 0.29% | 1.33% | 0.59% | -0.07% | -0.04% | -0.13% |
| Total Current Liabilities | 5.68M | 14.37M | 3.19M | 18.55M | 67.44M | 227.31M | 337.3M | 438.75M | 517.35M | 515.32M |
| Accounts Payable | 22K | 49K | 0 | 2.48M | 36.37M | 31.16M | 55.77M | 66.95M | 74.31M | 67.84M |
| Days Payables Outstanding | 10.14 | 2.98K | - | 109.94 | - | 48.65 | 31.37 | 23.28 | 21.16 | 17.45 |
| Short-Term Debt | 769.29K | 559K | 636K | 5.69M | 5.82M | 28.85M | 8.78M | 7.67M | 7.93M | 8.07M |
| Deferred Revenue (Current) | 220.12K | 79K | 55K | 1000K | 0 | 1000K | 1000K | 1000K | 1000K | 1000K |
| Other Current Liabilities | 4.77M | 13.5M | 2.09M | 7.4M | 3.37M | 22.69M | 9.34M | 32.58M | 19.61M | 335.97M |
| Current Ratio | 0.01x | 0.01x | 0.02x | 0.00x | 0.27x | 0.69x | 1.27x | 1.00x | 0.75x | 0.53x |
| Quick Ratio | 0.01x | 0.01x | 0.02x | 0.00x | 0.27x | 0.69x | 1.27x | 1.00x | 0.75x | 0.53x |
| Cash Conversion Cycle | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 0 | 0 | 0 | 35M | 77.61M | 9.09M | 361.6M | 435.69M | 431.47M | 381.32M |
| Long-Term Debt | 0 | 0 | 0 | 0 | 43.98M | 0 | 316.35M | 394.09M | 391.75M | 332.38M |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 2.71M | 3.86M | 31.68M | 39.27M | 38.09M | 32.95M |
| Deferred Tax Liabilities | 0 | 0 | 0 | 35M | 30.88M | 5.1M | 2.43M | 765K | 0 | 0 |
| Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 41K | 128K | 11.13M | 1.56M | 1.64M | 15.99M |
| Total Liabilities | 5.68M | 14.37M | 3.19M | 53.55M | 145.05M | 236.4M | 698.9M | 874.44M | 948.82M | 896.65M |
| Total Debt | 769.29K | 559K | 636K | 5.29M | 53.32M | 33.51M | 360.64M | 442.8M | 443.02M | 378.42M |
| Net Debt | 721.03K | 458K | 559K | 5.26M | 45.69M | -101.44M | -10.33M | 105.71M | 197.74M | 216.99M |
| Debt / Equity | - | - | - | 0.02x | 0.24x | 0.05x | 0.54x | 1.10x | 1.56x | 2.09x |
| Debt / EBITDA | - | - | - | - | - | - | - | - | - | - |
| Net Debt / EBITDA | - | - | - | - | - | - | - | - | - | - |
| Interest Coverage | -3.49x | -6.97x | -1.26x | -5.64x | -18.86x | -25.75x | -11.57x | -24.71x | -17.77x | -9.40x |
| Total Equity | -5.53M | -14.44M | -3.1M | 259.29M | 223.18M | 622.95M | 670.88M | 403.33M | 283.82M | 180.78M |
| Equity Growth % | -95.6% | -1.61% | 0.79% | 84.67% | -0.14% | 1.79% | 0.08% | -0.4% | -0.3% | -0.36% |
| Book Value per Share | -27092.17 | -12782.30 | -1.43 | 57.85 | 10.01 | 14.00 | 4.88 | 2.21 | 1.03 | 0.57 |
| Total Shareholders' Equity | -5.37M | -14.26M | -3.1M | 232.55M | 200.57M | 634.04M | 682.1M | 413.34M | 295.58M | 196.37M |
| Common Stock | 9.4K | 0 | 8K | 1K | 3K | 9K | 16K | 21K | 30K | 34K |
| Retained Earnings | -11.59M | -21.7M | -11.15M | -21.76M | -56.12M | -626.46M | -1.01B | -1.56B | -1.85B | -2.02B |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | -10.56K | -12K | 0 | -14K | -770K | 0 | 172K | -595K | 4.22M | -4.87M |
| Minority Interest | -155.93K | -189K | 0 | 26.74M | 22.6M | -11.09M | -11.22M | -10.01M | -11.75M | -15.59M |
| Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | -914.69K | -579K | -612K | -3.15M | 1.73M | -149.02M | -192.6M | -316.7M | -177.62M | -79.48M |
| Operating CF Margin % | -0.95% | -24.13% | -14.93% | - | 0.41% | -0.68% | -0.3% | -0.31% | -0.13% | -0.05% |
| Operating CF Growth % | -0.98% | 0.37% | -0.06% | -4.15% | 1.55% | -87.09% | -0.29% | -0.64% | 0.44% | 0.55% |
| Net Income | -7.61M | -10.14M | 10.47M | -13.09M | -38.13M | -599.39M | -351.79M | -425.05M | -293.1M | -177.78M |
| Depreciation & Amortization | 859 | 2K | 188B | 8.22M | 20.96M | 44.65M | 38.62M | 39.81M | 39.62M | 42.54M |
| Stock-Based Compensation | 1.94M | 319K | 410K | 3.75M | 1.12M | 50.74M | 53.15M | 52.45M | 51.22M | 42.51M |
| Deferred Taxes | 4.01M | 8.53M | 0 | -2.11M | -5.27M | -9.66M | -2.68M | -1.67M | -995K | 218K |
| Other Non-Cash Items | 787.8K | 79K | -188.01B | 5.35M | 11.26M | 370.46M | -6.27M | -21.58M | -2.92M | -30.07M |
| Working Capital Changes | -40.35K | 623K | 177K | 600K | 11.79M | -5.82M | 76.36M | 39.33M | 28.55M | 43.11M |
| Change in Receivables | 11.25K | -11K | 10K | 0 | 7.71M | -12.59M | -15.06M | -9.78M | -36.2M | 9.03M |
| Change in Inventory | 6.76K | 492K | 103K | 0 | 0 | 0 | 56.53M | 0 | 0 | 0 |
| Change in Payables | 5.34K | 88K | 67K | 183K | 5.48M | -39.14M | 9.42M | 12.01M | 6.63M | -5.75M |
| Cash from Investing | -250K | 180K | -6K | 211.5M | 1.51M | -1.46M | -76.17M | -12.42M | -25.42M | -15.84M |
| Capital Expenditures | 0 | 0 | -6K | 0 | -175K | -166K | -13.48M | -5.99M | -1.07M | -2.73M |
| CapEx % of Revenue | - | - | 0.15% | - | 0.04% | 0% | 0.02% | 0.01% | 0% | 0% |
| Acquisitions | - | - | - | - | - | - | - | - | - | - |
| Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -250K | 180B | -6K | 0 | 74K | -10.04M | -39.8M | -6.44M | -20.85M | -13.11M |
| Cash from Financing | 1.05M | 452K | 618K | 3.11M | 4.35M | 279.07M | 511.96M | 296.27M | 111.23M | 11.46M |
| Debt Issued (Net) | - | - | - | - | - | - | - | - | - | - |
| Equity Issued (Net) | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | - | - | - | - | - | - | - | - | - | - |
| Other Financing | 0 | 359K | 0 | 0 | 267K | 3.53M | 6.78M | 5.83M | -1.9M | -4.86M |
| Net Change in Cash | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow | -914.69K | -579K | -618K | -3.15M | 1.31M | -149.23M | -206.08M | -322.69M | -178.69M | -95.31M |
| FCF Margin % | -0.95% | -24.13% | -15.07% | - | 0.31% | -0.69% | -0.32% | -0.32% | -0.13% | -0.06% |
| FCF Growth % | -0.97% | 0.37% | -0.07% | -4.1% | 1.41% | -115.26% | -0.38% | -0.57% | 0.45% | 0.47% |
| FCF per Share | -4483.40 | -512.39 | -0.29 | -0.70 | 0.06 | -3.35 | -1.50 | -1.77 | -0.65 | -0.30 |
| FCF Conversion (FCF/Net Income) | 0.12x | 0.06x | -0.06x | 0.30x | -0.05x | 0.26x | 0.50x | 0.56x | 0.62x | 0.46x |
| Interest Paid | 0 | 0 | 0 | 0 | 170K | 5.37M | 0 | 0 | 13.17M | 14.94M |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 258K | 251K |
| Metric | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | - | - | - | -8.28% | -14.24% | -134.81% | -59.18% | -104.54% | -83.67% | -74.15% |
| Return on Invested Capital (ROIC) | - | - | - | -8.57% | -10.93% | -91.08% | -41.66% | -52.82% | -43.81% | -33.44% |
| Gross Margin | 17.85% | 75% | 80.49% | - | 100% | -7.36% | -1.63% | -4.07% | 6.3% | 12.57% |
| Net Margin | -785.88% | -41941.67% | 25546.34% | - | -804.5% | -261.93% | -59.97% | -55.66% | -21.01% | -10.61% |
| Debt / Equity | - | - | - | 0.02x | 0.24x | 0.05x | 0.54x | 1.10x | 1.56x | 2.09x |
| Interest Coverage | -3.49x | -6.97x | -1.26x | -5.64x | -18.86x | -25.75x | -11.57x | -24.71x | -17.77x | -9.40x |
| FCF Conversion | 0.12x | 0.06x | -0.06x | 0.30x | -0.05x | 0.26x | 0.50x | 0.56x | 0.62x | 0.46x |
| Revenue Growth | 21.97% | -97.51% | 70.83% | -100% | - | 4998.24% | 193.17% | 58.01% | 35.64% | 18.61% |
| 2016 | 2019 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Subscription and Circulation | - | - | - | 1.25B | 1.5B |
| Subscription and Circulation Growth | - | - | - | - | 20.05% |
| Advertising | - | - | - | 115.37M | 115.2M |
| Advertising Growth | - | - | - | - | -0.15% |
| Service, Other | - | - | - | 3.28M | 7.5M |
| Service, Other Growth | - | - | - | - | 128.79% |
| Subscription | - | - | 905.89M | - | - |
| Subscription Growth | - | - | - | - | - |
| Other | - | - | 1.07M | - | - |
| Other Growth | - | - | - | - | - |
| Software Licenses | - | - | - | - | - |
| Software Licenses Growth | - | - | - | - | - |
| Software Licenses, net | - | - | - | - | - |
| Software Licenses, net Growth | - | - | - | - | - |
| Nexway eCommerce Solutions | - | 3.36M | - | - | - |
| Nexway eCommerce Solutions Growth | - | - | - | - | - |
| Nexway Academics | - | 912K | - | - | - |
| Nexway Academics Growth | - | - | - | - | - |
| Film Production | 184K | - | - | - | - |
| Film Production Growth | - | - | - | - | - |
| Virtual Reality App Production | 24K | - | - | - | - |
| Virtual Reality App Production Growth | - | - | - | - | - |
| 2016 | 2019 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| UNITED STATES | - | - | 882.68M | 1.31B | 1.56B |
| UNITED STATES Growth | - | - | - | 48.35% | 18.97% |
| Non-US | - | - | 23.21M | 58.79M | 64.95M |
| Non-US Growth | - | - | - | 153.32% | 10.48% |
| Europe | - | 4.05M | - | - | - |
| Europe Growth | - | - | - | - | - |
| United States | - | 222K | - | - | - |
| United States Growth | - | - | - | - | - |
fuboTV Inc. (FUBO) reported $1.62B in revenue for fiscal year 2024.
fuboTV Inc. (FUBO) grew revenue by 18.6% over the past year. This is strong growth.
Yes, fuboTV Inc. (FUBO) is profitable, generating $123.0M in net income for fiscal year 2024 (-10.6% net margin).
fuboTV Inc. (FUBO) has a return on equity (ROE) of -74.2%. Negative ROE indicates the company is unprofitable.
fuboTV Inc. (FUBO) generated $134.8M in free cash flow for fiscal year 2024. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.