Communication Services / Electronic Gaming & MultimediaNasdaqCM
$5.83
-0.07 (-1.19%)
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 17%
FCF escenarios
weak_data · normalized FCF $-1.2M · quality 35.0/100
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
21/100
D
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
$12M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-127.4%
↓Gross Margin
24.8%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+59.7%
FCF CAGR
—
FCF margin
-11.6%
FCF / Net income
0.14x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $10.1M · net income $-8.6M · FCF $-1.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $10.1M | $10.1M | $7.9M | $4.0M |
| Net Income | $-8.6M | $-8.6M | $1.1M | $-1.3M |
| EBITDA | $-8.6M | $-8.6M | $1.2M | $-1.2M |
| EPS | — | — | 0.06 | -0.07 |
| Gross Margin | 24.8% | 24.8% | 38.0% | 60.7% |
| Operating Margin | -85.3% | -85.3% | 14.6% | -31.8% |
| Net Margin | -85.7% | -85.7% | 13.8% | -31.8% |
| Balance Sheet | ||||
| Current Ratio | 2.86 | 2.86 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $-1.2M | $-1.2M | $41519.00 | $-1.3M |
| Returns | ||||
| ROE | -127.4% | -127.4% | 117.3% | 44.1% |
| Valuation | ||||
| P/B | 17.30 | 17.30 | — | — |
| Growth & Yield | ||||
| Revenue Growth | 27.3% | 27.3% | 100.5% | — |
| EPS Growth | — | — | 187.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+6.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.06 → n/d
Residual
+6.4%
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.