Communication Services / Electronic Gaming & MultimediaTokyo
$31.00
+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 33% · confianza 23%
FCF escenarios
weak_data · normalized FCF $-968.5M · quality 66.7/100
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
13/100
F
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
$1.4B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-150.3%
↓Gross Margin
-14.9%
↓Debt/Equity
0.43
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-19.2%
FCF CAGR
—
FCF margin
-40.4%
FCF / Net income
0.76x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.17B · net income $-1.15B · FCF $-876.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.17B | $2.17B | $3.32B | $3.51B | $4.12B |
| Net Income | $-1.15B | $-1.15B | $-882.2M | $-1.37B | $-415.4M |
| EBITDA | $-1.11B | $-1.11B | $-832.1M | $-1.30B | $-365.3M |
| EPS | — | — | -36.09 | -76.60 | -25.84 |
| Gross Margin | -14.9% | -14.9% | 0.9% | -10.8% | 8.5% |
| Operating Margin | -39.5% | -39.5% | -24.6% | -34.4% | -8.1% |
| Net Margin | -53.1% | -53.1% | -26.6% | -39.2% | -10.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.43 | 0.43 | 0.34 | 1.48 | 0.49 |
| Current Ratio | 2.35 | 2.35 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-876.6M | $-876.6M | $-968.5M | $-1.35B | $-212.3M |
| Returns | |||||
| ROE | -150.3% | -150.3% | -99.2% | -270.2% | -36.9% |
| Valuation | |||||
| P/B | 1.54 | 1.54 | 3.93 | 5.89 | 5.03 |
| Growth & Yield | |||||
| Revenue Growth | -34.6% | -34.6% | -5.5% | -14.8% | — |
| EPS Growth | — | — | 52.9% | -196.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-69.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-36.09 → n/d
Residual
-69.6%
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.