Communication Services / Electronic Gaming & MultimediaParis
$0.59
-0.01 (-2.01%)
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 23%
FCF escenarios
weak_data · normalized FCF $-24.0M · quality 65.7/100
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
34/100
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
$8M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-179.3%
↓Gross Margin
152.0%
↑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
+24.8%
FCF CAGR
—
FCF margin
-116.6%
FCF / Net income
0.45x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $13.7M · net income $-35.7M · FCF $-16.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $13.7M | $13.7M | $3.3M | $5.2M | $7.0M |
| Net Income | $-35.7M | $-35.7M | $-64.3M | $-14.8M | $2.6M |
| EBITDA | $-18.0M | $-18.0M | $-10.6M | $-3.0M | $-2.7M |
| EPS | -2.73 | -2.73 | -4.92 | -1.19 | 0.28 |
| Gross Margin | 152.0% | 152.0% | 722.1% | 611.9% | 425.8% |
| Operating Margin | -295.7% | -295.7% | -1467.7% | -354.6% | -53.8% |
| Net Margin | -260.4% | -260.4% | -1940.2% | -283.0% | 36.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.03 | 0.03 | 0.05 |
| Current Ratio | 5.07 | 5.07 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-16.0M | $-16.0M | $-24.0M | $-24.0M | $-23.1M |
| Returns | |||||
| ROE | -179.3% | -179.3% | -115.4% | -12.5% | 2.9% |
| Valuation | |||||
| P/E | — | — | — | — | 34.64 |
| P/B | 0.40 | 0.40 | 0.33 | 0.49 | 1.00 |
| Growth & Yield | |||||
| Revenue Growth | 313.2% | 313.2% | -36.7% | -25.7% | — |
| EPS Growth | 44.5% | 44.5% | -313.4% | -525.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-45.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-4.92 → -2.73
Residual
-45.2%
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.