Communication Services / Electronic Gaming & MultimediaTaipei Exchange
$23.60
-0.90 (-3.67%)
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 33% · confianza 21%
FCF escenarios
weak_data · normalized FCF $48.0M · quality 54.0/100
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
31/100
D
Piotroski
3/9
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
$379M
P/E
N/A
•EV/EBITDA
7.0x
↓ROE
-7.0%
↓Gross Margin
40.0%
↓Debt/Equity
0.15
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+13.9%
FCF CAGR
—
FCF margin
-6.6%
FCF / Net income
1.93x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $959.6M · net income $-32.5M · FCF $-62.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $959.6M | $959.6M | $1.01B | $579.4M | $648.8M |
| Net Income | $-32.5M | $-32.5M | $62.5M | $86.3M | $73.8M |
| EBITDA | $54.4M | $54.4M | $140.9M | $149.8M | $128.2M |
| EPS | — | — | 4.05 | 5.86 | 5.03 |
| Gross Margin | 40.0% | 40.0% | 48.9% | 46.0% | 50.4% |
| Operating Margin | -0.7% | -0.7% | 9.4% | 9.0% | 17.7% |
| Net Margin | -3.4% | -3.4% | 6.2% | 14.9% | 11.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.15 | 0.15 | 0.08 | 0.01 | 0.07 |
| Current Ratio | 0.66 | 0.66 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-62.9M | $-62.9M | $80.1M | $48.0M | $66.6M |
| Returns | |||||
| ROE | -7.0% | -7.0% | 11.0% | 23.3% | 21.5% |
| Valuation | |||||
| P/E | — | — | 19.31 | 10.68 | 21.87 |
| EV/EBITDA | 7.04 | 7.04 | 7.31 | 5.05 | 11.24 |
| P/B | 0.84 | 0.84 | 2.13 | 2.49 | 4.70 |
| Growth & Yield | |||||
| Revenue Growth | -5.1% | -5.1% | 74.6% | -10.7% | — |
| EPS Growth | — | — | -30.9% | 16.5% | — |
| Dividend Yield | 17.0% | 17.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-49.5%
Start / end P/E
n/dx → n/dx
EPS bridge
4.05 → n/d
Residual
-66.5%
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.