Communication Services / Electronic Gaming & MultimediaStockholm
$2.90
+0.08 (+2.84%)
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 18%
FCF escenarios
weak_data · normalized FCF $1.6M · 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
29/100
D
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
$165M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-175.6%
↓Gross Margin
13.5%
↓Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.0%
FCF CAGR
—
FCF margin
2.1%
FCF / Net income
-0.12x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $72.6M · net income $-12.7M · FCF $1.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $72.6M | $72.6M | $76.8M | $70.0M | $68.5M |
| Net Income | $-12.7M | $-12.7M | $2.7M | $2.4M | $334992.00 |
| EBITDA | $-11.5M | $-11.5M | $4.2M | $6.4M | $3.8M |
| EPS | — | — | -0.05 | 0.04 | 0.01 |
| Gross Margin | 13.5% | 13.5% | 18.1% | 17.8% | 16.1% |
| Operating Margin | -15.0% | -15.0% | -3.9% | 2.4% | -0.9% |
| Net Margin | -17.5% | -17.5% | 3.6% | 3.4% | 0.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.02 | 0.01 | 0.00 |
| Current Ratio | 1.31 | 1.31 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.6M | $1.6M | $2.5M | $-1.8M | $-127730.00 |
| Returns | |||||
| ROE | -175.6% | -175.6% | 13.6% | 10.6% | 1.8% |
| Valuation | |||||
| P/E | — | — | — | 224.66 | 2146.94 |
| EV/EBITDA | — | — | 92.37 | 72.74 | 184.24 |
| P/B | 22.52 | 22.52 | 19.81 | 21.08 | 37.75 |
| Growth & Yield | |||||
| Revenue Growth | -5.4% | -5.4% | 9.6% | 2.2% | — |
| EPS Growth | — | — | -240.8% | 495.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-44.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.05 → n/d
Residual
-44.9%
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.