Communication Services / Electronic Gaming & MultimediaTokyo
$29.00
-1.00 (-3.33%)
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 22%
FCF escenarios
weak_data · normalized FCF $-441.1M · quality 62.3/100
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
5/100
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
$2.5B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-43.1%
↓Gross Margin
6.0%
↓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
-21.6%
FCF CAGR
—
FCF margin
-19.9%
FCF / Net income
1.32x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.90B · net income $-434.7M · FCF $-575.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.90B | $2.90B | $3.52B | $4.39B | $6.00B |
| Net Income | $-434.7M | $-434.7M | $-452.3M | $-420.6M | $-780.4M |
| EBITDA | $-465.0M | $-465.0M | $-450.3M | $-391.6M | $-761.2M |
| EPS | — | — | -22.01 | -23.23 | -44.85 |
| Gross Margin | 6.0% | 6.0% | 6.1% | 8.5% | 3.8% |
| Operating Margin | -16.1% | -16.1% | -12.9% | -12.3% | -13.4% |
| Net Margin | -15.0% | -15.0% | -12.9% | -9.6% | -13.0% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | — | 0.13 |
| Current Ratio | 2.30 | 2.30 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-575.3M | $-575.3M | $-411.2M | $-441.1M | $-731.4M |
| Returns | |||||
| ROE | -43.1% | -43.1% | -58.4% | -44.3% | -84.1% |
| Valuation | |||||
| P/B | 1.71 | 1.71 | 2.68 | 3.73 | 5.48 |
| Growth & Yield | |||||
| Revenue Growth | -17.6% | -17.6% | -19.9% | -26.9% | — |
| EPS Growth | — | — | 5.3% | 48.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-52.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-22.01 → n/d
Residual
-52.5%
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.