Consumer Cyclical / Resorts & CasinosSaudi
$17.08
+0.13 (+0.77%)
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 $7.0M · quality 50.7/100
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
28/100
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
$988M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-2.4%
↓Gross Margin
-48.8%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-2.8%
FCF CAGR
—
FCF margin
-62.7%
FCF / Net income
0.51x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $9.3M · net income $-11.5M · FCF $-5.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $9.3M | $9.3M | $10.0M | $9.6M | $10.2M |
| Net Income | $-11.5M | $-11.5M | $6.4M | $-44.2M | $-7.2M |
| EBITDA | $-11.6M | $-11.6M | $-11.0M | $-12.9M | $-413201.00 |
| EPS | -0.20 | -0.20 | 0.11 | -0.80 | -24.00 |
| Gross Margin | -48.8% | -48.8% | -18.7% | -43.4% | -4.1% |
| Operating Margin | -148.1% | -148.1% | -127.7% | -207.8% | -67.0% |
| Net Margin | -123.0% | -123.0% | 63.8% | -460.1% | -71.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-5.9M | $-5.9M | $11.9M | $7.0M | $-6.1M |
| Returns | |||||
| ROE | -2.4% | -2.4% | 1.3% | -8.7% | -1.3% |
| Valuation | |||||
| P/E | — | — | 172.73 | — | — |
| P/B | 2.02 | 2.02 | 2.18 | 1.46 | 0.01 |
| Growth & Yield | |||||
| Revenue Growth | -6.4% | -6.4% | 3.9% | -5.4% | — |
| EPS Growth | -281.8% | -281.8% | 113.8% | 96.7% | — |
Revenue, Net Income & Free Cash Flow ($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
+8.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.11 → -0.20
Residual
+8.6%
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.