Communication Services / Electronic Gaming & MultimediaHKSE
$0.23
+0.00 (+0.44%)
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 33% · confianza 22%
FCF escenarios
weak_data · normalized FCF $-90.1M · quality 64.3/100
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
10/100
F
Piotroski
4/9
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
$689M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-61.0%
↓Gross Margin
32.9%
↓Debt/Equity
0.21
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-20.0%
FCF CAGR
—
FCF margin
-0.9%
FCF / Net income
0.01x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.39B · net income $-1.47B · FCF $-12.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.39B | $1.39B | $1.93B | $2.61B | $2.71B |
| Net Income | $-1.47B | $-1.47B | $-2.11B | $-20.1M | $-205.0M |
| EBITDA | $-1.48B | $-1.48B | $-1.98B | $123.1M | $-47.0M |
| EPS | -0.49 | -0.49 | -0.75 | -0.01 | -0.07 |
| Gross Margin | 32.9% | 32.9% | 31.2% | 36.2% | 41.0% |
| Operating Margin | -37.7% | -37.7% | -27.1% | 5.3% | 6.1% |
| Net Margin | -105.9% | -105.9% | -109.1% | -0.8% | -7.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.21 | 0.21 | 0.14 | 0.09 | 0.09 |
| Current Ratio | 0.86 | 0.86 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-12.5M | $-12.5M | $-385.6M | $-90.1M | $-543.9M |
| Returns | |||||
| ROE | -61.0% | -61.0% | -53.9% | -0.4% | -3.6% |
| Valuation | |||||
| EV/EBITDA | — | — | — | 31.14 | — |
| P/B | 0.29 | 0.29 | 0.52 | 0.62 | 0.91 |
| Growth & Yield | |||||
| Revenue Growth | -28.0% | -28.0% | -25.9% | -4.0% | — |
| EPS Growth | 34.1% | 34.1% | -10113.7% | 90.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-48.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.75 → -0.49
Residual
-48.9%
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.