Communication Services / Electronic Gaming & MultimediaWarsaw
$4.70
+0.00 (+0.00%)
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 33% · confianza 21%
FCF escenarios
weak_data · normalized FCF $2.4M · quality 50.0/100
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
2/9
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
$19M
P/E
31.3x
↑EV/EBITDA
17.4x
↑ROE
2.9%
↓Gross Margin
191.3%
↑Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
-21.1%
FCF CAGR
—
FCF margin
-73.5%
FCF / Net income
-7.78x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.6M · net income $625000.0 · FCF $-4.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.6M | $6.6M | $10.8M | $22.9M | $17.1M |
| Net Income | $625000.00 | $625000.00 | $2.3M | $16.2M | $12.5M |
| EBITDA | $1.1M | $1.1M | $2.5M | $17.6M | $12.8M |
| EPS | — | — | 0.56 | 3.92 | 3.02 |
| Gross Margin | 191.3% | 191.3% | 154.0% | 112.2% | 108.8% |
| Operating Margin | 17.4% | 17.4% | 44.2% | 72.0% | 75.8% |
| Net Margin | 9.5% | 9.5% | 21.5% | 70.8% | 73.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | — | 0.04 | 0.07 |
| Current Ratio | 11.25 | 11.25 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-4.9M | $-4.9M | — | $9.6M | $9.3M |
| Returns | |||||
| ROE | 2.9% | 2.9% | 11.6% | 56.3% | 59.9% |
| Valuation | |||||
| P/E | 31.33 | 31.33 | 42.68 | 12.50 | 13.11 |
| EV/EBITDA | 17.40 | 17.40 | — | 10.73 | 11.89 |
| P/B | 0.90 | 0.90 | — | 7.03 | 7.85 |
| Growth & Yield | |||||
| Revenue Growth | -38.8% | -38.8% | -52.8% | 34.1% | — |
| EPS Growth | — | — | -85.7% | 29.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-62.9%
Start / end P/E
n/dx → n/dx
EPS bridge
0.56 → n/d
Residual
-62.9%
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.