Communication Services / Electronic Gaming & MultimediaHKSE
$1.11
-0.04 (-3.48%)
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 $-27.8M · quality 46.3/100
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
30/100
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
$475M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-47.5%
↓Gross Margin
38.5%
↓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
+32.3%
FCF CAGR
—
FCF margin
-97.7%
FCF / Net income
0.96x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $28.5M · net income $-29.0M · FCF $-27.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $28.5M | $28.5M | $44.7M | $9.0M | $12.3M |
| Net Income | $-29.0M | $-29.0M | $-27.9M | $-103.4M | $-97.5M |
| EBITDA | $-19.2M | $-19.2M | $-20.5M | $-95.2M | $-101.8M |
| EPS | — | — | -0.07 | -0.26 | -0.24 |
| Gross Margin | 38.5% | 38.5% | 4.0% | -159.7% | -30.2% |
| Operating Margin | -78.2% | -78.2% | -108.3% | -633.0% | -308.9% |
| Net Margin | -101.7% | -101.7% | -62.4% | -1148.9% | -792.8% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | 0.24 | 0.72 |
| Current Ratio | 7.54 | 7.54 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-27.8M | $-27.8M | $-38.2M | $-23.8M | $-4.7M |
| Returns | |||||
| ROE | -47.5% | -47.5% | -32.9% | -105.8% | -51.2% |
| Valuation | |||||
| P/B | 7.79 | 7.79 | 0.91 | 1.01 | 3.55 |
| Growth & Yield | |||||
| Revenue Growth | -36.2% | -36.2% | 396.4% | -26.9% | — |
| EPS Growth | — | — | 73.2% | -5.7% | — |
Revenue, Net Income & Free Cash Flow ($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
+660.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.07 → n/d
Residual
+660.3%
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.