Communication Services / Electronic Gaming & MultimediaOslo
$1.46
-0.07 (-4.89%)
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 15%
FCF escenarios
weak_data · normalized FCF $-698000.00 · quality 31.3/100
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
26/100
D
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
$393M
P/E
146.0x
↑EV/EBITDA
85.2x
↑ROE
-1.8%
↓Gross Margin
64.0%
↑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
-31.8%
FCF CAGR
—
FCF margin
-19.5%
FCF / Net income
0.50x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.6M · net income $-1.4M · FCF $-698000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.6M | $3.6M | $12.6M | $10.5M | $11.3M |
| Net Income | $-1.4M | $-1.4M | $3.5M | $24.5M | $-33.7M |
| EBITDA | $4.6M | $4.6M | $3.5M | $677000.00 | $-30.9M |
| EPS | -0.01 | -0.01 | 0.01 | 0.08 | -0.20 |
| Gross Margin | 64.0% | 64.0% | 77.1% | 90.7% | 98.6% |
| Operating Margin | -129.7% | -129.7% | 19.7% | -44.5% | -6.5% |
| Net Margin | -38.7% | -38.7% | 27.5% | 234.2% | -298.3% |
| Balance Sheet | |||||
| Current Ratio | 3.10 | 3.10 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-698000.00 | $-698000.00 | $-1.0M | $2.4M | $-13.6M |
| Returns | |||||
| ROE | -1.8% | -1.8% | 4.4% | 32.7% | -116.7% |
| Valuation | |||||
| P/E | 146.00 | 146.00 | 106.82 | 26.22 | — |
| EV/EBITDA | 85.15 | 85.15 | 95.63 | 878.51 | — |
| P/B | 5.19 | 5.19 | 4.33 | 8.58 | 13.26 |
| Growth & Yield | |||||
| Revenue Growth | -71.6% | -71.6% | 20.0% | -7.3% | — |
| EPS Growth | -145.5% | -145.5% | -85.9% | 138.8% | — |
Revenue, Net Income & Free Cash Flow ($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
+77.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.01 → -0.01
Residual
+77.6%
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.