Communication Services / Electronic Gaming & MultimediaHKSE
$0.62
+0.04 (+6.90%)
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 24%
FCF escenarios
weak_data · normalized FCF $-12.3M · quality 74.3/100
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
50/100
C
Piotroski
6/9
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
$35M
P/E
31.0x
↑EV/EBITDA
4.9x
↓ROE
1.8%
↓Gross Margin
11.7%
↓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
+2.3%
FCF CAGR
—
FCF margin
-5.4%
FCF / Net income
-8.15x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $97.7M · net income $646000.0 · FCF $-5.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $97.7M | $97.7M | $37.3M | $108.8M | $91.3M |
| Net Income | $646000.00 | $646000.00 | $-1.6M | $-32.5M | $-11.1M |
| EBITDA | $4.7M | $4.7M | $1.9M | $-21.6M | $-6.8M |
| EPS | — | — | -0.04 | -1.28 | -0.48 |
| Gross Margin | 11.7% | 11.7% | 27.0% | 12.9% | 25.7% |
| Operating Margin | 0.8% | 0.8% | -5.5% | -29.0% | -14.6% |
| Net Margin | 0.7% | 0.7% | -4.3% | -29.9% | -12.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.02 | — | 0.05 |
| Current Ratio | 3.20 | 3.20 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-5.3M | $-5.3M | $-12.3M | $-22.3M | $-26.4M |
| Returns | |||||
| ROE | 1.8% | 1.8% | -6.8% | -272.1% | -25.0% |
| Valuation | |||||
| P/E | 31.00 | 31.00 | — | — | — |
| EV/EBITDA | 4.91 | 4.91 | 7.69 | — | — |
| P/B | 0.99 | 0.99 | 0.83 | 2.48 | 1.11 |
| Growth & Yield | |||||
| Revenue Growth | 161.8% | 161.8% | -65.7% | 19.2% | — |
| EPS Growth | — | — | 96.6% | -169.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+55.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.04 → n/d
Residual
+55.0%
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.