Communication Services / Electronic Gaming & MultimediaLSE
$448.00
+10.00 (+2.33%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $2.9M · quality 63.7/100
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
55/100
C
Piotroski
3/9
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
$156M
P/E
9.0x
↓EV/EBITDA
469.2x
↑ROE
17.2%
↑Gross Margin
N/A
•Debt/Equity
0.20
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-7.4%
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $90.6M · net income $16.4M · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $90.6M | $90.6M | $89.3M | $104.6M | $114.0M |
| Net Income | $16.4M | $16.4M | $-21.5M | $-20.9M | $9.6M |
| EBITDA | $36.9M | $36.9M | $9.3M | $14.9M | $33.7M |
| EPS | 0.41 | 0.41 | -0.56 | -0.54 | 0.24 |
| Gross Margin | — | — | 68.7% | 64.4% | 64.6% |
| Operating Margin | 9.6% | 9.6% | -30.3% | -25.4% | 1.3% |
| Net Margin | 18.1% | 18.1% | -24.1% | -20.0% | 8.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.20 | 0.20 | 0.28 | 0.20 | 0.18 |
| Current Ratio | 2.83 | 2.83 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | — | — | $1.2M | $4.5M | $2.4M |
| Returns | |||||
| ROE | 17.2% | 17.2% | -27.9% | -21.8% | 8.1% |
| Valuation | |||||
| P/E | 8.96 | 8.96 | — | — | 5088.61 |
| EV/EBITDA | 469.18 | 469.18 | 1126.98 | 1362.59 | 1451.13 |
| P/B | 182.10 | 182.10 | 136.70 | 211.05 | 413.72 |
| Growth & Yield | |||||
| Revenue Growth | 1.5% | 1.5% | -14.6% | -8.3% | — |
| EPS Growth | 173.2% | 173.2% | -3.7% | -326.2% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
360.5%
EPS terminal req.
$39.75
Spread vs growth
-187.3%
5Y implied EPS CAGR
159.7%
EPS terminal req.
$48.10
Spread vs growth
13.5%
10Y implied EPS CAGR
69.0%
EPS terminal req.
$77.47
Spread vs growth
104.2%
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
+71.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.56 → 0.41
Residual
+71.3%
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.