Communication Services / Electronic Gaming & MultimediaBSE
$80.21
+1.55 (+1.91%)
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 $-71.9M · quality 43.7/100
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
57/100
C
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
$1.9B
P/E
82.7x
↑EV/EBITDA
74.9x
↑ROE
9.2%
↑Gross Margin
100.0%
↑Debt/Equity
0.06
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+216.3%
FCF CAGR
—
FCF margin
-44.0%
FCF / Net income
-4.32x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $163.4M · net income $16.6M · FCF $-71.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $163.4M | $163.4M | $117.9M | $55.2M | $5.2M |
| Net Income | $16.6M | $16.6M | $9.6M | $4.3M | $247000.00 |
| EBITDA | $24.0M | $24.0M | $16.4M | $6.1M | $259000.00 |
| EPS | 0.75 | 0.75 | 0.52 | 0.28 | 0.01 |
| Gross Margin | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
| Operating Margin | 10.8% | 10.8% | 10.6% | 9.0% | -67.1% |
| Net Margin | 10.2% | 10.2% | 8.2% | 7.8% | 4.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.06 | 0.06 | 0.04 | -4.46 | -3.34 |
| Cash Flow | |||||
| Free Cash Flow | $-71.9M | $-71.9M | $-93.6M | $-13.3M | $-27.0M |
| Returns | |||||
| ROE | 9.2% | 9.2% | 9.5% | -48.3% | -1.9% |
| Valuation | |||||
| P/E | 82.69 | 82.69 | — | — | — |
| EV/EBITDA | 74.88 | 74.88 | — | — | — |
| P/B | 9.92 | 9.92 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 38.6% | 38.6% | 113.5% | 969.1% | — |
| EPS Growth | 44.2% | 44.2% | 85.7% | 2053.8% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
111.7%
EPS terminal req.
$7.12
Spread vs growth
-67.5%
5Y implied EPS CAGR
62.9%
EPS terminal req.
$8.61
Spread vs growth
-18.7%
10Y implied EPS CAGR
33.9%
EPS terminal req.
$13.87
Spread vs growth
10.4%
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
+21.5%
Start / end P/E
130.8x → 110.2x
EPS bridge
0.52 → 0.75
Residual
-7.0%
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.