Communication Services / Electronic Gaming & MultimediaTaipei Exchange
$105.00
+3.00 (+2.94%)
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 20%
FCF escenarios
weak_data · normalized FCF $-78.8M · quality 55.7/100
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
34/100
D
Piotroski
7/9
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
$930M
P/E
33.4x
↑EV/EBITDA
20.9x
↑ROE
38.2%
↑Gross Margin
38.8%
↓Debt/Equity
0.40
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+46.0%
FCF CAGR
—
FCF margin
14.1%
FCF / Net income
2.04x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $354.8M · net income $24.5M · FCF $50.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $354.8M | $354.8M | $40.0M | $29.7M | $114.1M |
| Net Income | $24.5M | $24.5M | $-77.4M | $-84.9M | $-113.1M |
| EBITDA | $36.8M | $36.8M | $-69.8M | $-81.2M | $-75.8M |
| EPS | — | — | -11.40 | -14.66 | -21.86 |
| Gross Margin | 38.8% | 38.8% | -5.5% | -85.5% | 30.3% |
| Operating Margin | 6.8% | 6.8% | -175.3% | -312.3% | -73.8% |
| Net Margin | 6.9% | 6.9% | -193.4% | -285.6% | -99.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.40 | 0.40 | 1.05 | 1.23 | 1.60 |
| Current Ratio | 1.48 | 1.48 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $50.0M | $50.0M | $-78.8M | $-93.9M | $-62.0M |
| Returns | |||||
| ROE | 38.2% | 38.2% | -181.3% | -156.5% | -236.5% |
| Valuation | |||||
| P/E | 33.44 | 33.44 | — | — | — |
| EV/EBITDA | 20.86 | 20.86 | — | — | — |
| P/B | 12.79 | 12.79 | 6.14 | 8.13 | 7.49 |
| Growth & Yield | |||||
| Revenue Growth | 786.3% | 786.3% | 34.6% | -73.9% | — |
| EPS Growth | — | — | 22.2% | 32.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-45.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-11.40 → n/d
Residual
-45.9%
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.