Communication Services / Electronic Gaming & MultimediaTokyo
$203.00
-14.00 (-6.45%)
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 35% · confianza 12%
FCF escenarios
weak_data · normalized FCF $-173.1M · quality 27.3/100
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
13/100
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
$5.7B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-119.5%
↓Gross Margin
59.3%
↑Debt/Equity
3.27
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+62.7%
FCF CAGR
—
FCF margin
-6.7%
FCF / Net income
0.33x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.59B · net income $-532.3M · FCF $-173.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.59B | $2.59B | $2.35B | $3.21B | $601.0M |
| Net Income | $-532.3M | $-532.3M | $-908.0M | $320.4M | $-186.1M |
| EBITDA | $-602.1M | $-602.1M | $-664.9M | $368.9M | $-189.7M |
| EPS | -18.99 | -18.99 | -33.70 | 12.14 | -9.77 |
| Gross Margin | 59.3% | 59.3% | 59.9% | 66.4% | 78.6% |
| Operating Margin | -8.6% | -8.6% | -19.0% | 13.7% | -49.6% |
| Net Margin | -20.6% | -20.6% | -38.6% | 10.0% | -31.0% |
| Balance Sheet | |||||
| Debt/Equity | 3.27 | 3.27 | 1.39 | 0.02 | 0.59 |
| Current Ratio | 0.60 | 0.60 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-173.1M | $-173.1M | $-2.01B | $275.0M | $-647.1M |
| Returns | |||||
| ROE | -119.5% | -119.5% | -93.8% | 17.3% | -230.3% |
| Valuation | |||||
| P/E | — | — | — | 34.84 | — |
| EV/EBITDA | — | — | — | 25.39 | — |
| P/B | 12.78 | 12.78 | 6.87 | 6.04 | 45.51 |
| Growth & Yield | |||||
| Revenue Growth | 10.1% | 10.1% | -26.7% | 433.8% | — |
| EPS Growth | 43.6% | 43.6% | -377.6% | 224.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-8.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-33.70 → -18.99
Residual
-8.1%
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.