Communication Services / Electronic Gaming & MultimediaHKSE
$0.51
+0.00 (+0.00%)
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 19%
FCF escenarios
weak_data · normalized FCF $-79.5M · quality 49.7/100
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
17/100
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
$1.5B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-5.0%
↓Gross Margin
49.2%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-13.4%
FCF CAGR
—
FCF margin
-10.5%
FCF / Net income
0.85x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $610.4M · net income $-75.1M · FCF $-63.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $610.4M | $610.4M | $545.3M | $782.8M | $938.8M |
| Net Income | $-75.1M | $-75.1M | $-28.0M | $-31.5M | $10.2M |
| EBITDA | $-46.3M | $-46.3M | $-4.4M | $1.8M | $29.4M |
| EPS | -0.03 | -0.03 | -0.01 | -0.01 | 0.00 |
| Gross Margin | 49.2% | 49.2% | 46.2% | 40.6% | 38.4% |
| Operating Margin | -4.6% | -4.6% | -7.2% | -6.3% | -4.0% |
| Net Margin | -12.3% | -12.3% | -5.1% | -4.0% | 1.1% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.01 | 0.02 | 0.03 |
| Current Ratio | 4.73 | 4.73 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-63.8M | $-63.8M | $-106.2M | $-79.5M | $12.8M |
| Returns | |||||
| ROE | -5.0% | -5.0% | -1.8% | -1.9% | 0.6% |
| Valuation | |||||
| P/E | — | — | — | — | 122.37 |
| EV/EBITDA | — | — | — | -135.91 | 0.20 |
| P/B | 0.94 | 0.94 | 0.44 | 0.42 | 0.74 |
| Growth & Yield | |||||
| Revenue Growth | 11.9% | 11.9% | -30.3% | -16.6% | — |
| EPS Growth | -166.0% | -166.0% | 12.0% | -407.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+13.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → -0.03
Residual
+13.3%
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.