Communication Services / Electronic Gaming & MultimediaNasdaqCM
$2.43
-0.07 (-2.80%)
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 19%
FCF escenarios
weak_data · normalized FCF $307543.00 · quality 45.7/100
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
40/100
C
Piotroski
3/9
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
$152M
P/E
81.0x
↑EV/EBITDA
36.0x
↑ROE
13.8%
↑Gross Margin
75.6%
↑Debt/Equity
0.25
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+19.8%
FCF CAGR
—
FCF margin
-0.8%
FCF / Net income
-0.19x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $90.4M · net income $3.8M · FCF $-742122.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $90.4M | $90.4M | $68.4M | $62.9M |
| Net Income | $3.8M | $3.8M | $6.0M | $3.4M |
| EBITDA | $4.1M | $4.1M | $10.4M | $7.7M |
| EPS | — | — | 0.10 | 0.05 |
| Gross Margin | 75.6% | 75.6% | 76.3% | 72.9% |
| Operating Margin | -1.2% | -1.2% | 9.7% | 8.9% |
| Net Margin | 4.2% | 4.2% | 8.7% | 5.4% |
| Balance Sheet | ||||
| Debt/Equity | 0.25 | 0.25 | 0.19 | 0.27 |
| Current Ratio | 2.15 | 2.15 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $-742122.00 | $-742122.00 | $307543.00 | $1.8M |
| Returns | ||||
| ROE | 13.8% | 13.8% | 25.1% | 18.0% |
| Valuation | ||||
| P/E | 81.00 | 81.00 | — | — |
| EV/EBITDA | 36.02 | 36.02 | — | — |
| P/B | 5.48 | 5.48 | — | — |
| Growth & Yield | ||||
| Revenue Growth | 32.1% | 32.1% | 8.7% | — |
| EPS Growth | — | — | 75.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-45.3%
Start / end P/E
n/dx → n/dx
EPS bridge
0.10 → n/d
Residual
-45.3%
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.