Communication Services / Electronic Gaming & MultimediaHKSE
$2.48
+0.06 (+2.48%)
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 $90.7M · quality 67.0/100
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
22/100
D
Piotroski
3/9
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
$1.8B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-8.3%
↓Gross Margin
70.2%
↑Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.2%
FCF CAGR
-45.5%
FCF margin
4.9%
FCF / Net income
-0.10x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $467.7M · net income $-238.6M · FCF $22.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $467.7M | $467.7M | $500.9M | $435.0M | $425.0M |
| Net Income | $-238.6M | $-238.6M | $968.9M | $129.2M | $72.7M |
| EBITDA | $-266.9M | $-266.9M | $1.16B | $153.7M | $113.9M |
| EPS | -0.35 | -0.35 | 1.44 | 0.19 | 0.11 |
| Gross Margin | 70.2% | 70.2% | 72.7% | 68.8% | 65.5% |
| Operating Margin | 24.5% | 24.5% | 41.1% | 31.6% | 30.2% |
| Net Margin | -51.0% | -51.0% | 193.4% | 29.7% | 17.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 |
| Current Ratio | 6.85 | 6.85 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $22.9M | $22.9M | $160.0M | $90.7M | $141.4M |
| Returns | |||||
| ROE | -8.3% | -8.3% | 36.4% | 7.3% | 4.4% |
| Valuation | |||||
| P/E | — | — | 3.22 | 2.81 | 3.69 |
| EV/EBITDA | — | — | 2.57 | -2.89 | -0.40 |
| P/B | 0.59 | 0.59 | 1.16 | 0.21 | 0.16 |
| Growth & Yield | |||||
| Revenue Growth | -6.6% | -6.6% | 15.1% | 2.3% | — |
| EPS Growth | -123.9% | -123.9% | 651.8% | 75.2% | — |
| Dividend Yield | 1.5% | 1.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-61.4%
Start / end P/E
n/dx → n/dx
EPS bridge
1.44 → -0.35
Residual
-62.9%
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.