Communication Services / Electronic Gaming & MultimediaHKSE
$0.17
+0.00 (+2.44%)
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 18%
FCF escenarios
weak_data · normalized FCF $-22.9M · quality 45.3/100
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
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
$322M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-4.5%
↓Gross Margin
48.0%
↑Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-22.4%
FCF CAGR
—
FCF margin
-5.9%
FCF / Net income
0.65x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $388.6M · net income $-35.3M · FCF $-22.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $388.6M | $388.6M | $609.1M | $646.1M | $832.5M |
| Net Income | $-35.3M | $-35.3M | $32.8M | $6.8M | $-139.4M |
| EBITDA | $-14.4M | $-14.4M | $58.6M | $31.7M | $-111.3M |
| EPS | -0.02 | -0.02 | 0.02 | 0.00 | -0.07 |
| Gross Margin | 48.0% | 48.0% | 56.8% | 57.6% | 63.6% |
| Operating Margin | -17.1% | -17.1% | 1.7% | -1.2% | -9.1% |
| Net Margin | -9.1% | -9.1% | 5.4% | 1.0% | -16.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.02 | 0.03 | 0.03 |
| Current Ratio | 5.40 | 5.40 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-22.9M | $-22.9M | $3.7M | $-52.0M | $12.2M |
| Returns | |||||
| ROE | -4.5% | -4.5% | 4.0% | 0.9% | -17.9% |
| Valuation | |||||
| P/E | — | — | 6.78 | 23.06 | — |
| EV/EBITDA | — | — | -6.90 | -11.26 | — |
| P/B | 0.41 | 0.41 | 0.27 | 0.20 | 0.26 |
| Growth & Yield | |||||
| Revenue Growth | -36.2% | -36.2% | -5.7% | -22.4% | — |
| EPS Growth | -205.7% | -205.7% | 383.3% | 104.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+22.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.02 → -0.02
Residual
+22.6%
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.