Consumer Cyclical / GamblingStockholm
$0.16
+0.01 (+5.88%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $2.0M · quality 50.7/100
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
35/100
D
Piotroski
4/9
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
$207M
P/E
N/A
•EV/EBITDA
192.5x
↑ROE
-30.0%
↓Gross Margin
N/A
•Debt/Equity
0.70
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+14.5%
FCF CAGR
-44.0%
FCF margin
1.2%
FCF / Net income
-0.11x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $46.4M · net income $-5.1M · FCF $545000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $46.4M | $46.4M | $38.6M | $39.4M | $30.9M |
| Net Income | $-5.1M | $-5.1M | $-3.3M | $-31.7M | $-18.4M |
| EBITDA | $1.1M | $1.1M | $5.5M | $-22.2M | $-11.1M |
| EPS | -0.00 | -0.00 | -0.01 | -0.21 | -0.14 |
| Gross Margin | — | — | 100.0% | 100.0% | 102.7% |
| Operating Margin | -1.1% | -1.1% | 5.8% | 2.0% | 15.6% |
| Net Margin | -11.1% | -11.1% | -8.6% | -80.6% | -59.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.70 | 0.70 | -22.66 | 6.53 | 0.82 |
| Current Ratio | 1.35 | 1.35 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $545000.00 | $545000.00 | $3.6M | $2.0M | $3.1M |
| Returns | |||||
| ROE | -30.0% | -30.0% | 439.2% | -1154.1% | -75.7% |
| Valuation | |||||
| EV/EBITDA | 192.46 | 192.46 | 10.95 | — | — |
| P/B | 12.10 | 12.10 | — | 91.09 | 14.07 |
| Growth & Yield | |||||
| Revenue Growth | 20.2% | 20.2% | -1.9% | 27.3% | — |
| EPS Growth | 73.3% | 73.3% | 92.9% | -48.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+11.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → -0.00
Residual
+11.7%
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.