Consumer Cyclical / GamblingLSE
$2.54
+0.14 (+6.00%)
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 34% · confianza 16%
FCF escenarios
weak_data · normalized FCF $-479929.00 · quality 37.7/100
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
29/100
D
Piotroski
6/9
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
$11M
P/E
2826.7x
↑EV/EBITDA
1211.8x
↑ROE
5.5%
↑Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+49.5%
FCF CAGR
—
FCF margin
8.4%
FCF / Net income
1.53x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.2M · net income $394454.0 · FCF $603124.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $7.2M | $7.2M | $3.5M | $3.0M | $2.1M |
| Net Income | $394454.00 | $394454.00 | $-1.7M | $-5.5M | $-4.3M |
| EBITDA | $924595.00 | $924595.00 | $-951565.00 | $-4.5M | $-3.8M |
| EPS | 0.00 | 0.00 | -0.00 | -0.02 | -0.02 |
| Gross Margin | — | — | — | — | 100.0% |
| Operating Margin | 5.3% | 5.3% | -9.0% | -141.2% | -147.4% |
| Net Margin | 5.5% | 5.5% | -48.3% | -180.8% | -199.6% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | — | 0.22 |
| Current Ratio | 1.92 | 1.92 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $603124.00 | $603124.00 | $-479929.00 | $-5.8M | $-2.3M |
| Returns | |||||
| ROE | 5.5% | 5.5% | -25.7% | -68.1% | -144.1% |
| Valuation | |||||
| P/E | 2826.67 | 2826.67 | — | — | — |
| EV/EBITDA | 1211.84 | 1211.84 | — | — | — |
| P/B | 155.93 | 155.93 | 196.10 | 184.62 | 197.86 |
| Growth & Yield | |||||
| Revenue Growth | 103.1% | 103.1% | 16.4% | 41.5% | — |
| EPS Growth | 123.1% | 123.1% | 76.8% | -2.4% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
530.6%
EPS terminal req.
$0.23
Spread vs growth
-407.6%
5Y implied EPS CAGR
213.6%
EPS terminal req.
$0.27
Spread vs growth
-90.6%
10Y implied EPS CAGR
85.7%
EPS terminal req.
$0.44
Spread vs growth
37.3%
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
+24.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → 0.00
Residual
+24.1%
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.