Communication Services / Electronic Gaming & MultimediaStockholm
$0.68
+0.02 (+3.03%)
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 19%
FCF escenarios
weak_data · normalized FCF $-9.0M · quality 47.7/100
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
58/100
C
Piotroski
7/9
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
$202M
P/E
34.0x
↑EV/EBITDA
6.1x
↓ROE
11.3%
↑Gross Margin
95.9%
↑Debt/Equity
0.34
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+220.7%
FCF CAGR
—
FCF margin
8.6%
FCF / Net income
2.78x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $165.6M · net income $5.2M · FCF $14.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $165.6M | $165.6M | $92.1M | $28.9M | $5.0M |
| Net Income | $5.2M | $5.2M | $-22.1M | $-64.9M | $-41.6M |
| EBITDA | $35.1M | $35.1M | $5.1M | $-42.2M | $-31.4M |
| EPS | — | — | -0.09 | -0.57 | -0.79 |
| Gross Margin | 95.9% | 95.9% | 91.6% | 76.5% | -17.8% |
| Operating Margin | 6.4% | 6.4% | -16.7% | -203.9% | -748.6% |
| Net Margin | 3.1% | 3.1% | -24.0% | -224.8% | -827.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.34 | 0.34 | 0.66 | 0.64 | 134.62 |
| Current Ratio | 1.07 | 1.07 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $14.3M | $14.3M | $-9.0M | $-41.1M | $-40.6M |
| Returns | |||||
| ROE | 11.3% | 11.3% | -59.4% | -176.1% | -39973.1% |
| Valuation | |||||
| P/E | 34.00 | 34.00 | — | — | — |
| EV/EBITDA | 6.07 | 6.07 | 25.68 | — | — |
| P/B | 4.41 | 4.41 | 3.07 | 1.39 | 441.40 |
| Growth & Yield | |||||
| Revenue Growth | 79.9% | 79.9% | 218.9% | 474.6% | — |
| EPS Growth | — | — | 84.2% | 27.8% | — |
Revenue, Net Income & Free Cash Flow ($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
+37.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.09 → n/d
Residual
+37.7%
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.