Communication Services / Electronic Gaming & MultimediaHKSE
$0.26
+0.01 (+4.42%)
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 22%
FCF escenarios
weak_data · normalized FCF $-53.2M · quality 62.0/100
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
13/100
F
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
$96M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-4.6%
↓Gross Margin
20.3%
↓Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-16.5%
FCF CAGR
—
FCF margin
-273.9%
FCF / Net income
11.01x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $41.4M · net income $-10.3M · FCF $-113.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $41.4M | $41.4M | $146.0M | $135.5M | $71.1M |
| Net Income | $-10.3M | $-10.3M | $-29.0M | $-17.4M | $-60.6M |
| EBITDA | $-8.4M | $-8.4M | $-26.9M | $-12.4M | $-48.6M |
| EPS | — | — | -0.08 | -0.05 | -0.17 |
| Gross Margin | 20.3% | 20.3% | 14.7% | 25.3% | 29.4% |
| Operating Margin | -75.1% | -75.1% | -30.7% | -14.7% | -69.1% |
| Net Margin | -24.9% | -24.9% | -19.9% | -12.9% | -85.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | — | 0.00 | 0.01 |
| Current Ratio | 1.29 | 1.29 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-113.3M | $-113.3M | $-53.2M | $-48.1M | $-65.5M |
| Returns | |||||
| ROE | -4.6% | -4.6% | -12.4% | -7.0% | -23.1% |
| Valuation | |||||
| P/B | 0.43 | 0.43 | 0.70 | 0.31 | 0.18 |
| Growth & Yield | |||||
| Revenue Growth | -71.7% | -71.7% | 7.8% | 90.7% | — |
| EPS Growth | — | — | -60.0% | 70.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-7.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.08 → n/d
Residual
-7.1%
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.