Communication Services / Electronic Gaming & MultimediaTokyo
$225.00
-8.00 (-3.38%)
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 25%
FCF escenarios
weak_data · normalized FCF $-2.5B · quality 79.3/100
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
23/100
D
Piotroski
2/9
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
$17.8B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-40.5%
↓Gross Margin
12.1%
↓Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-25.9%
FCF CAGR
—
FCF margin
-36.1%
FCF / Net income
0.59x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.86B · net income $-4.18B · FCF $-2.48B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.86B | $6.86B | $8.31B | $10.72B | $16.88B |
| Net Income | $-4.18B | $-4.18B | $-2.78B | $-1.82B | $-541.9M |
| EBITDA | $-3.95B | $-3.95B | $-2.03B | $-1.29B | $-122.4M |
| EPS | -73.53 | -73.53 | -62.91 | -44.98 | -13.97 |
| Gross Margin | 12.1% | 12.1% | 13.6% | 16.4% | 17.9% |
| Operating Margin | -19.0% | -19.0% | -16.2% | -11.4% | -3.5% |
| Net Margin | -60.9% | -60.9% | -33.5% | -17.0% | -3.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.15 | 0.27 | 0.27 |
| Current Ratio | 2.96 | 2.96 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.48B | $-2.48B | $-2.07B | $-4.36B | $-2.84B |
| Returns | |||||
| ROE | -40.5% | -40.5% | -26.8% | -15.5% | -4.1% |
| Valuation | |||||
| P/B | 1.24 | 1.24 | 0.75 | 1.00 | 1.25 |
| Growth & Yield | |||||
| Revenue Growth | -17.5% | -17.5% | -22.5% | -36.5% | — |
| EPS Growth | -16.9% | -16.9% | -39.9% | -222.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+100.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-62.91 → -73.53
Residual
+100.9%
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.