Communication Services / Electronic Gaming & MultimediaHKSE
$1.95
-0.05 (-2.50%)
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 18%
FCF escenarios
weak_data · normalized FCF $-3.2M · quality 45.0/100
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
26/100
D
Piotroski
1/9
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
$474M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-50.2%
↓Gross Margin
65.3%
↑Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+8.3%
FCF CAGR
—
FCF margin
-2.1%
FCF / Net income
0.05x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $146.2M · net income $-64.4M · FCF $-3.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $146.2M | $146.2M | $140.6M | $134.9M | $115.1M |
| Net Income | $-64.4M | $-64.4M | $-17.1M | $559.9M | $30.2M |
| EBITDA | $-10.4M | $-10.4M | $22.2M | $592.2M | $64.7M |
| EPS | -0.33 | -0.33 | -0.09 | 2.80 | 0.15 |
| Gross Margin | 65.3% | 65.3% | 80.2% | 79.7% | 66.6% |
| Operating Margin | 3.3% | 3.3% | 14.1% | 0.6% | 10.4% |
| Net Margin | -44.1% | -44.1% | -12.1% | 415.0% | 26.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.02 | 0.01 | -1.36 |
| Current Ratio | 6.74 | 6.74 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-3.1M | $-3.1M | $-3.2M | $-38.6M | $-2.7M |
| Returns | |||||
| ROE | -50.2% | -50.2% | -15.2% | 427.2% | -7.0% |
| Valuation | |||||
| P/E | — | — | — | 1.11 | 73.90 |
| EV/EBITDA | — | — | 18.95 | 0.91 | 41.88 |
| P/B | 2.99 | 2.99 | 4.21 | 4.73 | — |
| Growth & Yield | |||||
| Revenue Growth | 4.0% | 4.0% | 4.2% | 17.3% | — |
| EPS Growth | -274.9% | -274.9% | -103.1% | 1745.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+5.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.09 → -0.33
Residual
+5.4%
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.