Communication Services / Electronic Gaming & MultimediaStockholm
$52.40
+7.70 (+17.00%)
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 18%
FCF escenarios
weak_data · normalized FCF $1.8M · quality 34.3/100
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
51/100
C
Piotroski
5/9
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
$655M
P/E
55.2x
↑EV/EBITDA
37.4x
↑ROE
13.6%
↑Gross Margin
66.7%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+20.1%
FCF CAGR
—
FCF margin
-11.1%
FCF / Net income
-0.86x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $95.2M · net income $12.2M · FCF $-10.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $95.2M | $95.2M | $73.1M | $65.2M | $54.9M |
| Net Income | $12.2M | $12.2M | $11.0M | $913000.00 | $16.0M |
| EBITDA | $16.2M | $16.2M | $13.5M | $2.0M | $20.7M |
| EPS | 0.98 | 0.98 | 0.88 | 0.07 | 1.28 |
| Gross Margin | 66.7% | 66.7% | 68.4% | 66.8% | — |
| Operating Margin | 17.5% | 17.5% | 18.2% | 3.1% | 37.7% |
| Net Margin | 12.9% | 12.9% | 15.1% | 1.4% | 29.0% |
| Balance Sheet | |||||
| Current Ratio | 3.48 | 3.48 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-10.5M | $-10.5M | $8.9M | $1.8M | $6.9M |
| Returns | |||||
| ROE | 13.6% | 13.6% | 14.2% | 4.2% | 76.4% |
| Valuation | |||||
| P/E | 55.16 | 55.16 | 20.95 | — | — |
| EV/EBITDA | 37.41 | 37.41 | 12.61 | — | — |
| P/B | 7.29 | 7.29 | 2.98 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 30.2% | 30.2% | 12.1% | 18.7% | — |
| EPS Growth | 11.0% | 11.0% | 1108.8% | -94.3% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
68.0%
EPS terminal req.
$4.65
Spread vs growth
-57.0%
5Y implied EPS CAGR
41.8%
EPS terminal req.
$5.63
Spread vs growth
-30.8%
10Y implied EPS CAGR
24.9%
EPS terminal req.
$9.06
Spread vs growth
-13.9%
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
+180.4%
Start / end P/E
21.4x → 54.1x
EPS bridge
0.88 → 0.98
Residual
+16.8%
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.