Communication Services / Electronic Gaming & MultimediaParis
$21.50
+0.20 (+0.94%)
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 $-14.5M · quality 71.7/100
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
28/100
D
Piotroski
5/9
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
$60M
P/E
N/A
•EV/EBITDA
864.6x
↑ROE
659.7%
↑Gross Margin
73.5%
↑Debt/Equity
-28.27
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+31.1%
FCF CAGR
—
FCF margin
-24.1%
FCF / Net income
0.64x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $33.6M · net income $-12.6M · FCF $-8.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $33.6M | $33.6M | $20.6M | $10.1M | $14.9M |
| Net Income | $-12.6M | $-12.6M | $-10.0M | $-9.5M | $-23.8M |
| EBITDA | $11.1M | $11.1M | $7.6M | $-2.8M | $-10.0M |
| EPS | -0.03 | -0.03 | -0.02 | -0.02 | -0.08 |
| Gross Margin | 73.5% | 73.5% | 72.3% | 78.2% | 77.2% |
| Operating Margin | -2.7% | -2.7% | -34.0% | -59.4% | -18.1% |
| Net Margin | -37.5% | -37.5% | -48.5% | -94.1% | -159.7% |
| Balance Sheet | |||||
| Debt/Equity | -28.27 | -28.27 | 4.21 | 1.14 | 1.55 |
| Current Ratio | 0.29 | 0.29 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-8.1M | $-8.1M | $-19.4M | $-14.5M | $-10.0M |
| Returns | |||||
| ROE | 659.7% | 659.7% | -103.1% | -121.8% | -540.9% |
| Valuation | |||||
| EV/EBITDA | 864.62 | 864.62 | 1481.00 | — | — |
| P/B | — | — | 1156.43 | 1434.74 | 2478.72 |
| Growth & Yield | |||||
| Revenue Growth | 63.1% | 63.1% | 104.0% | -32.2% | — |
| EPS Growth | -21.7% | -21.7% | -15.0% | 75.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-25.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.02 → -0.03
Residual
-25.3%
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.