Communication Services / Electronic Gaming & MultimediaWarsaw
$0.81
-0.01 (-1.47%)
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 21%
FCF escenarios
weak_data · normalized FCF $-3.8M · quality 60.7/100
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
18/100
F
Piotroski
3/9
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
$61M
P/E
N/A
•EV/EBITDA
N/A
•ROE
22.9%
↑Gross Margin
100.0%
↑Debt/Equity
-0.39
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-61.1%
FCF CAGR
—
FCF margin
-451.3%
FCF / Net income
1.35x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $835992.0 · net income $-2.8M · FCF $-3.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $835992.00 | $835992.00 | $2.4M | $4.0M | $14.3M |
| Net Income | $-2.8M | $-2.8M | $-4.6M | $-6.2M | $-40.2M |
| EBITDA | $-2.4M | $-2.4M | $-3.9M | $-2.6M | $-28.3M |
| EPS | -0.04 | -0.04 | -0.07 | -0.11 | -0.67 |
| Gross Margin | 100.0% | 100.0% | 96.3% | 84.5% | 22.3% |
| Operating Margin | -340.6% | -340.6% | -84.4% | -150.5% | -149.7% |
| Net Margin | -334.4% | -334.4% | -193.8% | -156.9% | -282.1% |
| Balance Sheet | |||||
| Debt/Equity | -0.39 | -0.39 | -0.57 | -0.35 | -0.61 |
| Current Ratio | 0.05 | 0.05 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-3.8M | $-3.8M | $-648061.00 | $-13.6M | $-9.0M |
| Returns | |||||
| ROE | 22.9% | 22.9% | 38.7% | 30.9% | 250.2% |
| Growth & Yield | |||||
| Revenue Growth | -64.6% | -64.6% | -40.5% | -72.2% | — |
| EPS Growth | 42.9% | 42.9% | 36.4% | 83.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-16.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.07 → -0.04
Residual
-16.9%
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.