| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| CABOCable One, Inc. | 509.98M | 90.50 | 35.08 | -5.87% | -29.78% | -31.71% | 19.55% | 2.00 |
| TVGrupo Televisa, S.A.B. | 1.58B | 2.97 | -0.19 | -5.98% | -13.9% | -7.44% | 100% | 0.97 |
| WOWWideOpenWest, Inc. | 445.66M | 5.20 | -7.22 | -8.13% | -13.2% | -52.7% | 4.98 |
| Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.22B | 1.24B | 1.19B | 1.15B | 727M | 730.2M | 725.7M | 704.9M | 686.7M | 630.9M |
| Revenue Growth % | - | 0.02% | -0.04% | -0.03% | -0.37% | 0% | -0.01% | -0.03% | -0.03% | -0.08% |
| Cost of Revenue | 678.6M | 668.3M | 626.5M | 619M | 397.4M | 405.2M | 376.4M | 327M | 301M | 256.8M |
| Gross Profit | 538.5M | 568.7M | 561.6M | 534.8M | 329.6M | 325M | 349.3M | 377.9M | 385.7M | 374.1M |
| Gross Margin % | - | - | - | - | - | - | - | - | - | - |
| Gross Profit Growth % | - | 0.06% | -0.01% | -0.05% | -0.38% | -0.01% | 0.07% | 0.08% | 0.02% | -0.03% |
| Operating Expenses | 333.6M | 325.1M | 337.6M | 341M | 307.8M | 335.2M | 344.5M | 378.6M | 700.7M | 367.6M |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| EBITDA | 426M | 450.6M | 368.8M | 165.3M | 228M | 220.4M | 215.1M | 178.6M | -121.5M | 216.5M |
| EBITDA Margin % | - | - | - | - | - | - | - | - | - | - |
| EBITDA Growth % | - | 0.06% | -0.18% | -0.55% | 0.38% | -0.03% | -0.02% | -0.17% | -1.68% | 2.78% |
| Depreciation & Amortization | 221.1M | 207M | 198.1M | 186.9M | 206.2M | 230.6M | 210.3M | 179.3M | 193.5M | 210M |
| D&A / Revenue % | - | - | - | - | - | - | - | - | - | - |
| Operating Income (EBIT) | 204.9M | 243.6M | 170.7M | -21.6M | 21.8M | -10.2M | 4.8M | -700K | -315M | 6.5M |
| Operating Margin % | - | - | - | - | - | - | - | - | - | - |
| Operating Income Growth % | - | 0.19% | -0.3% | -1.13% | 2.01% | -1.47% | 1.47% | -1.15% | -449% | 1.02% |
| Interest Expense | 226M | 211.1M | 151.6M | 132.5M | 141.9M | 130M | 93.5M | 38.7M | 71.1M | 88.6M |
| Interest Coverage | 0.91x | 1.15x | 1.13x | -0.16x | 0.15x | -0.08x | 0.05x | -0.02x | -4.43x | 0.07x |
| Interest / Revenue % | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Income | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K |
| Pretax Income | -38.8M | -1M | 27M | -152.4M | -116.3M | -138.9M | -82.4M | -22.8M | -383.8M | -82.1M |
| Pretax Margin % | - | - | - | - | - | - | - | - | - | - |
| Income Tax | 9.9M | -27.3M | -132.5M | -61.8M | -33.9M | -30.6M | -13.8M | -20.3M | -96.1M | -23.3M |
| Effective Tax Rate % | - | - | - | - | - | - | - | - | - | - |
| Net Income | -48.7M | 26.3M | 159.5M | -90.6M | 36.4M | 14.4M | 770.5M | -2.5M | -287.7M | -58.8M |
| Net Margin % | - | - | - | - | - | - | - | - | - | - |
| Net Income Growth % | - | 1.54% | 5.06% | -1.57% | 1.4% | -0.6% | 52.51% | -1% | -114.08% | 0.8% |
| EPS (Diluted) | -0.57 | -0.40 | 2.35 | -1.11 | 0.45 | 0.18 | -0.83 | -0.03 | -3.53 | -0.72 |
| EPS Growth % | - | 0.3% | 6.88% | -1.47% | 1.41% | -0.6% | -5.61% | 0.96% | -117.46% | 0.8% |
| EPS (Basic) | -0.57 | -0.40 | 2.35 | -1.11 | 0.45 | 0.18 | -0.83 | -0.03 | -3.53 | -0.72 |
| Diluted Shares Outstanding | 84.73M | 84.73M | 78.92M | 81.81M | 81.19M | 81.56M | 82.72M | 83.93M | 81.6M | 81.86M |
| Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 2.68B | 2.77B | 2.44B | 2.42B | 2.47B | 2.49B | 1.91B | 1.72B | 1.51B | 1.51B |
| Asset Growth % | - | 0.03% | -0.12% | -0.01% | 0.02% | 0.01% | -0.23% | -0.1% | -0.12% | -0% |
| PP&E (Net) | 865.3M | 995.1M | 924.7M | 1.05B | 1.1B | 743M | 739.5M | 740.8M | 850.5M | 850.5M |
| PP&E / Total Assets % | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 171.4M | 129.5M | 165.2M | 112.4M | 118.7M | 114.8M | 282M | 120.9M | 110.2M | 111.8M |
| Cash & Equivalents | 66.6M | 30.8M | 69.4M | 13.2M | 21M | 12.4M | 193.2M | 31M | 23.4M | 38.8M |
| Receivables | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 0 | 0 | 0 | 0 | 0 | 39.2M | 0 | 0 | 38.5M | 38.9M |
| Long-Term Investments | 16.6M | 900K | -220.4M | -201.4M | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 561.4M | 568M | 384.1M | 408.8M | 408.8M | 225.1M | 225.1M | 225.1M | 225.1M | 225.1M |
| Intangible Assets | 1.07B | 1.07B | 957.9M | 812.8M | 802.4M | 622M | 621.8M | 586.4M | 279.3M | 278.9M |
| Other Assets | 3.4M | 3.1M | 9.7M | 32.2M | 41.5M | 782.1M | 38.3M | 44.2M | 49.6M | 46.2M |
| Total Liabilities | 3.55B | 3.49B | 2.65B | 2.71B | 2.72B | 2.7B | 1.34B | 1.14B | 1.26B | 1.3B |
| Total Debt | 2.88B | 2.87B | 2.25B | 2.3B | 2.32B | 2.29B | 760.3M | 759.2M | 956.8M | 1.04B |
| Net Debt | 2.82B | 2.84B | 2.18B | 2.28B | 2.3B | 2.28B | 567.1M | 728.2M | 933.4M | 1B |
| Long-Term Debt | 2.86B | 2.85B | 2.23B | 2.27B | 2.26B | 2.23B | 723.5M | 725M | 915.7M | 997.4M |
| Short-Term Borrowings | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Capital Lease Obligations | 0 | 2.6M | 2.23B | 5.1M | 29.5M | 24.8M | 18.9M | 16.5M | 22.3M | 21.5M |
| Total Current Liabilities | 270.8M | 251M | 191.4M | 224.1M | 227.4M | 235.9M | 320.9M | 164.7M | 169.6M | 183.2M |
| Accounts Payable | 17.7M | 21M | 33.6M | 42M | 47.1M | 32.4M | 50.3M | 46.1M | 59.5M | 42.2M |
| Accrued Expenses | 19.2M | 157.1M | 90.6M | 19.7M | 81.2M | 68.7M | 86.8M | 58.9M | 54.7M | 79.5M |
| Deferred Revenue | 50.4M | 50.2M | 43.2M | 60.2M | 45M | 28.6M | 28.1M | 27.2M | 25.4M | 23.8M |
| Other Current Liabilities | 145.3M | 0 | 0 | 69.4M | 14.7M | 57.3M | 0 | 4.1M | 5.4M | 4.8M |
| Deferred Taxes | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Other Liabilities | 1M | 2M | -1.97B | 9.2M | 14.7M | 15.4M | 20.1M | 15.7M | 27.5M | 15.2M |
| Total Equity | -866M | -718M | -204.4M | -290.3M | -245.9M | -212.4M | 570.8M | 575.1M | 258.2M | 208.8M |
| Equity Growth % | - | 0.17% | 0.72% | -0.42% | 0.15% | 0.14% | 3.69% | 0.01% | -0.55% | -0.19% |
| Shareholders Equity | -866M | -718M | -204.4M | -290.3M | -245.9M | -212.4M | 570.8M | 575.1M | 258.2M | 208.8M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock | 0 | 700K | 900K | 900K | 900K | 1M | 1M | 1M | 1M | 1M |
| Additional Paid-in Capital | 0 | 0 | 299.9M | 312.7M | 322.8M | 333.8M | 348.5M | 374.7M | 391.8M | 402.9M |
| Retained Earnings | -686.2M | -659.9M | -500.4M | -519.3M | -474.4M | -460M | 310.5M | 308M | 20.3M | -38.5M |
| Accumulated OCI | -1.3B | -1.47B | -1.6B | -6.5M | -15.5M | -6.5M | 0 | 0 | 0 | 0 |
| Return on Assets (ROA) | -0.02% | 0.01% | 0.06% | -0.04% | 0.01% | 0.01% | 0.35% | -0% | -0.18% | -0.04% |
| Return on Equity (ROE) | - | - | - | - | - | - | 4.3% | -0% | -0.69% | -0.25% |
| Debt / Equity | - | - | - | - | - | - | 1.33x | 1.32x | 3.71x | 4.98x |
| Debt / Assets | 1.07% | 1.04% | 0.92% | 0.95% | 0.94% | 0.92% | 0.4% | 0.44% | 0.63% | 0.69% |
| Net Debt / EBITDA | 6.61x | 6.30x | 5.92x | 13.81x | 10.08x | 10.34x | 2.64x | 4.08x | - | 4.62x |
| Book Value per Share | -10.22 | -8.47 | -2.59 | -3.55 | -3.03 | -2.6 | 6.9 | 6.85 | 3.16 | 2.55 |
| Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | 208.2M | 191.2M | 195.5M | 269.3M | 266.3M | 277.4M | 174M | 33.8M | 135.1M | 163.7M |
| Operating CF Growth % | - | -0.08% | 0.02% | 0.38% | -0.01% | 0.04% | -0.37% | -0.81% | 3% | 0.21% |
| Operating CF / Revenue % | - | - | - | - | - | - | - | - | - | - |
| Net Income | -48.7M | 26.3M | 159.5M | -90.6M | 36.4M | 14.4M | 770.5M | -2.5M | -287.7M | -58.8M |
| Depreciation & Amortization | 221.1M | 207M | 198.1M | 186.9M | 206.2M | 230.6M | 210.3M | 179.3M | 193.1M | 210M |
| Deferred Taxes | 4.4M | -36.3M | -149.8M | -54M | 4.3M | 5.3M | 54.9M | -32.2M | -99.6M | -34.7M |
| Other Non-Cash Items | 11.7M | 31.7M | 46.9M | 240.3M | 37.3M | 35.3M | -982.9M | 41.5M | 321.7M | 18.1M |
| Working Capital Changes | -22.5M | -38.6M | -72.6M | -26.3M | -28M | -19.3M | 105.9M | -178.1M | -9.2M | 18M |
| Capital Expenditures | -231.9M | -287.5M | -301.3M | -314.1M | -247.5M | -234.1M | 1.56B | -167.2M | -268.9M | -215.8M |
| CapEx / Revenue % | - | - | - | - | - | - | - | - | - | - |
| CapEx / D&A | - | - | - | - | - | - | - | - | - | - |
| CapEx Coverage (OCF/CapEx) | - | - | - | - | - | - | - | - | - | - |
| Cash from Investing | -232.5M | -321.4M | 134.5M | -287.7M | -224.1M | -234.3M | 1.56B | -165.8M | -268.8M | -215.6M |
| Acquisitions | 0 | -54.3M | 434.6M | 22.6M | 24.7M | 0 | 1.77B | 0 | 0 | 0 |
| Purchase of Investments | 0 | 287.5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sale of Investments | 0 | 1000K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing | -600K | -284.8M | 435.8M | 26.4M | -1.3M | -200K | 1.3M | 1.4M | 100K | 200K |
| Cash from Financing | -173M | 94.4M | -291.4M | -37.8M | -34.4M | -51.7M | -1.55B | -30.2M | 126.1M | 67.3M |
| Dividends Paid | 0 | -2.2M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividend Payout Ratio % | - | 0.08% | - | - | - | - | - | - | - | - |
| Debt Issuance (Net) | -1000K | -1000K | -1000K | 1000K | -1000K | -1000K | -1000K | -1000K | 1000K | 1000K |
| Stock Issued | 0 | 0 | 334.1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -400K | 0 | -4.8M | -73.3M | -1.6M | -1M | -8.5M | -19.4M | -46.3M | -1.5M |
| Other Financing | -1.4M | 121.1M | 7.2M | -200K | 0 | 0 | -2.6M | 0 | 0 | -7.9M |
| Net Change in Cash | -197.3M | -35.8M | 38.6M | -56.2M | 7.8M | -8.6M | 180.8M | -162.2M | -7.6M | 15.4M |
| Exchange Rate Effect | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash at Beginning | 263.9M | 66.6M | 30.8M | 69.4M | 13.2M | 21M | 12.4M | 193.2M | 31M | 23.4M |
| Cash at End | 66.6M | 30.8M | 69.4M | 13.2M | 21M | 12.4M | 193.2M | 31M | 23.4M | 38.8M |
| Free Cash Flow | -23.7M | -96.3M | -105.8M | -44.8M | 18.8M | 43.3M | 1.73B | -133.4M | -133.8M | -52.1M |
| FCF Growth % | - | -3.06% | -0.1% | 0.58% | 1.42% | 1.3% | 39.03% | -1.08% | -0% | 0.61% |
| FCF Margin % | - | - | - | - | - | - | - | - | - | - |
| FCF / Net Income % | - | - | - | - | - | - | - | - | - | - |
| Metric | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | - | - | - | - | - | - | 429.97% | -0.44% | -69.05% | -25.18% |
| EBITDA Margin | 35% | 36.43% | 31.04% | 14.33% | 31.36% | 30.18% | 29.64% | 25.34% | -17.69% | 34.32% |
| Net Debt / EBITDA | 6.61x | 6.30x | 5.92x | 13.81x | 10.08x | 10.34x | 2.64x | 4.08x | - | 4.62x |
| Interest Coverage | 0.91x | 1.15x | 1.13x | -0.16x | 0.15x | -0.08x | 0.05x | -0.02x | -4.43x | 0.07x |
| CapEx / Revenue | 19.05% | 23.24% | 25.36% | 27.22% | 34.04% | 32.06% | 214.87% | 23.72% | 39.16% | 34.21% |
| Dividend Payout Ratio | - | 8.37% | - | - | - | - | - | - | - | - |
| Debt / Equity | - | - | - | - | - | - | 1.33x | 1.32x | 3.71x | 4.98x |
| EPS Growth | - | 29.82% | 687.5% | -147.23% | 140.54% | -60% | -561.11% | 96.41% | -11745.64% | 79.6% |
| 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|
| Subscription Services | - | - | - | 69.9M | - | 635.6M | 581.8M |
| Subscription Services Growth | - | - | - | - | - | - | -8.46% |
| High Speed Data Services | - | 521M | 480.1M | - | - | 355.2M | 345.3M |
| High Speed Data Services Growth | - | - | -7.85% | - | - | - | -2.79% |
| Video Services | - | 432M | 393.8M | - | - | 146.3M | 106.4M |
| Video Services Growth | - | - | -8.84% | - | - | - | -27.27% |
| Telephony Services | - | 102.7M | 52.5M | - | - | 25.9M | 24.4M |
| Telephony Services Growth | - | - | -48.88% | - | - | - | -5.79% |
| Other Business Services | - | - | - | 5.4M | - | 21M | 19.6M |
| Other Business Services Growth | - | - | - | - | - | - | -6.67% |
| Wholesale And Collocation Revenue | 21.9M | 21.6M | 21.3M | - | - | 19.4M | 18.8M |
| Wholesale And Collocation Revenue Growth | - | -1.37% | -1.39% | - | - | - | -3.09% |
| Subscription services | - | - | - | - | 648.7M | - | - |
| Subscription services Growth | - | - | - | - | - | - | - |
| Video | - | - | - | - | 173.5M | - | - |
| Video Growth | - | - | - | - | - | - | - |
| Telephony | - | - | - | - | 24.3M | - | - |
| Telephony Growth | - | - | - | - | - | - | - |
| Other business services | - | - | - | - | 5.6M | - | - |
| Other business services Growth | - | - | - | - | - | - | - |
| Product And Service Other | 62.9M | - | - | - | - | - | - |
| Product And Service Other Growth | - | - | - | - | - | - | - |
WideOpenWest, Inc. (WOW) reported $590.8M in revenue for fiscal year 2024. This represents a 51% decrease from $1.22B in 2015.
WideOpenWest, Inc. (WOW) saw revenue decline by 8.1% over the past year.
WideOpenWest, Inc. (WOW) reported a net loss of $78.0M for fiscal year 2024.
WideOpenWest, Inc. (WOW) has a return on equity (ROE) of -25.2%. Negative ROE indicates the company is unprofitable.
WideOpenWest, Inc. (WOW) had negative free cash flow of $68.3M in fiscal year 2024, likely due to heavy capital investments.
WideOpenWest, Inc. (WOW) has a dividend payout ratio of 0%. This suggests the dividend is well-covered and sustainable.