Communication Services / Electronic Gaming & MultimediaAmsterdam
$1.04
+0.01 (+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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $11.4M · quality 30.3/100
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
19/100
F
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
$128M
P/E
N/A
•EV/EBITDA
12.3x
↑ROE
-357.4%
↓Gross Margin
27.0%
↓Debt/Equity
26.22
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+6.1%
FCF CAGR
-47.8%
FCF margin
0.6%
FCF / Net income
-0.09x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $540.6M · net income $-38.6M · FCF $3.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $540.6M | $540.6M | $497.3M | $515.0M | $452.6M |
| Net Income | $-38.6M | $-38.6M | $-57.9M | $23.7M | $-134.3M |
| EBITDA | $28.6M | $28.6M | $10.4M | $118.2M | $-79.5M |
| EPS | -0.32 | -0.32 | -0.48 | 0.29 | -1.20 |
| Gross Margin | 27.0% | 27.0% | 29.6% | 35.5% | 36.7% |
| Operating Margin | -1.1% | -1.1% | -1.1% | 0.1% | -30.9% |
| Net Margin | -7.1% | -7.1% | -11.6% | 4.6% | -29.7% |
| Balance Sheet | |||||
| Debt/Equity | 26.22 | 26.22 | 6.46 | 1.77 | 2.44 |
| Current Ratio | 0.58 | 0.58 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $3.3M | $3.3M | $11.4M | $25.1M | $23.2M |
| Returns | |||||
| ROE | -357.4% | -357.4% | -114.9% | 22.7% | -143.2% |
| Valuation | |||||
| P/E | — | — | — | 6.58 | — |
| EV/EBITDA | 12.34 | 12.34 | 36.17 | 3.13 | — |
| P/B | 11.83 | 11.83 | 2.80 | 2.16 | 6.16 |
| Growth & Yield | |||||
| Revenue Growth | 8.7% | 8.7% | -3.4% | 13.8% | — |
| EPS Growth | 33.3% | 33.3% | -268.3% | 123.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-23.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.48 → -0.32
Residual
-23.6%
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.