Consumer Cyclical / GamblingTSXV
$0.01
+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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $-11.6M · quality 68.0/100
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
17/100
F
Piotroski
1/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$2M
P/E
N/A
•EV/EBITDA
N/A
•ROE
75.0%
↑Gross Margin
35.7%
↑Debt/Equity
-0.51
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2024 · 2 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-38.3%
FCF / Net income
0.60x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $29.6M · net income $-19.0M · FCF $-11.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $29.6M | $29.6M | $8.3M | — |
| Net Income | $-19.0M | $-19.0M | $-13.6M | — |
| EBITDA | $-18.2M | $-18.2M | $-13.3M | — |
| EPS | -0.09 | -0.09 | — | — |
| Gross Margin | 35.7% | 35.7% | — | — |
| Operating Margin | -64.8% | -64.8% | -160.6% | — |
| Net Margin | -64.3% | -64.3% | -164.0% | — |
| Balance Sheet | ||||
| Debt/Equity | -0.51 | -0.51 | — | — |
| Current Ratio | 1.11 | 1.11 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $-11.3M | $-11.3M | $-11.9M | — |
| Returns | ||||
| ROE | 75.0% | 75.0% | — | — |
| Growth & Yield | ||||
| Revenue Growth | 56.8% | 56.8% | 44.2% | — |
| EPS Growth | 44.2% | 44.2% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-81.8%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → -0.09
Residual
-81.8%
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.