Communication Services / Electronic Gaming & MultimediaHKSE
$0.34
-0.00 (-1.43%)
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 34% · confianza 16%
FCF escenarios
weak_data · normalized FCF $-119.3M · quality 36.3/100
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
6/100
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
$704M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-38.5%
↓Gross Margin
28.2%
↓Debt/Equity
0.99
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-16.9%
FCF CAGR
—
FCF margin
-7.9%
FCF / Net income
0.23x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.51B · net income $-528.8M · FCF $-119.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.51B | $1.51B | $1.92B | $2.59B | $2.64B |
| Net Income | $-528.8M | $-528.8M | $-556.3M | $-2.49B | $-157.5M |
| EBITDA | $-396.2M | $-396.2M | $-209.5M | $-2.13B | $186.6M |
| EPS | -0.33 | -0.33 | -0.39 | -1.80 | -0.13 |
| Gross Margin | 28.2% | 28.2% | 35.1% | 15.4% | 41.8% |
| Operating Margin | -3.2% | -3.2% | 6.0% | -41.0% | 2.7% |
| Net Margin | -34.9% | -34.9% | -29.0% | -96.1% | -6.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.99 | 0.99 | 0.75 | 1.00 | 0.47 |
| Current Ratio | 0.96 | 0.96 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-119.3M | $-119.3M | $123.1M | $-128.0M | $-112.8M |
| Returns | |||||
| ROE | -38.5% | -38.5% | -33.8% | -153.8% | -4.0% |
| Valuation | |||||
| EV/EBITDA | — | — | — | — | 43.12 |
| P/B | 0.41 | 0.41 | 1.80 | 3.43 | 1.76 |
| Growth & Yield | |||||
| Revenue Growth | -21.0% | -21.0% | -26.1% | -1.6% | — |
| EPS Growth | 15.4% | 15.4% | 78.3% | -1284.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-55.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.39 → -0.33
Residual
-55.2%
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.