Consumer Cyclical / GamblingLSE
$40.50
+2.20 (+5.74%)
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 32% · confianza 22%
FCF escenarios
weak_data · normalized FCF $131.1M · quality 43.7/100
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
32/100
D
Piotroski
4/9
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
$182M
P/E
N/A
•EV/EBITDA
N/A
•ROE
80.4%
↑Gross Margin
66.3%
↑Debt/Equity
-2.78
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+12.9%
FCF CAGR
—
FCF margin
7.7%
FCF / Net income
-0.25x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.78B · net income $-547.5M · FCF $137.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.78B | $1.78B | $1.75B | $1.71B | $1.24B |
| Net Income | $-547.5M | $-547.5M | $-221.9M | $-65.2M | $-120.5M |
| EBITDA | $-207.4M | $-207.4M | $215.2M | $263.7M | $82.5M |
| EPS | -1.22 | -1.22 | -0.49 | -0.13 | -0.28 |
| Gross Margin | 66.3% | 66.3% | 65.6% | 66.2% | 64.4% |
| Operating Margin | 7.1% | 7.1% | 4.6% | 4.4% | 7.4% |
| Net Margin | -30.7% | -30.7% | -12.6% | -3.8% | -9.7% |
| Balance Sheet | |||||
| Debt/Equity | -2.78 | -2.78 | -11.76 | 30.41 | 11.25 |
| Current Ratio | 0.56 | 0.56 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $137.9M | $137.9M | $131.1M | $81.1M | $-107.0M |
| Returns | |||||
| ROE | 80.4% | 80.4% | 142.3% | -113.4% | -75.7% |
| Valuation | |||||
| EV/EBITDA | — | — | 137.92 | 154.01 | 509.12 |
| P/B | — | — | — | 680.36 | 254.58 |
| Growth & Yield | |||||
| Revenue Growth | 1.6% | 1.6% | 2.5% | 38.1% | — |
| EPS Growth | -146.6% | -146.6% | -292.1% | 55.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-25.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.49 → -1.22
Residual
-25.4%
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.