Communication Services / Electronic Gaming & MultimediaStockholm
$6.06
+0.42 (+7.45%)
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 16%
FCF escenarios
weak_data · normalized FCF $-35.3M · quality 34.0/100
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
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
$49M
P/E
2.4x
↓EV/EBITDA
5.7x
↓ROE
11.4%
↑Gross Margin
42.0%
↓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
-17.3%
FCF CAGR
+87.5%
FCF margin
32.9%
FCF / Net income
6.21x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $143.9M · net income $7.6M · FCF $47.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $143.9M | $143.9M | $213.2M | $237.2M | $254.1M |
| Net Income | $7.6M | $7.6M | $-129.0M | $-53.1M | $-103.1M |
| EBITDA | $1.9M | $1.9M | $7.8M | $16.2M | $11.9M |
| EPS | — | — | -19.02 | -32.76 | -76.06 |
| Gross Margin | 42.0% | 42.0% | 55.5% | 43.8% | 28.6% |
| Operating Margin | -63.5% | -63.5% | -66.5% | -40.8% | -32.8% |
| Net Margin | 5.3% | 5.3% | -60.5% | -22.4% | -40.6% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.36 | 0.28 | 0.35 |
| Current Ratio | 1.07 | 1.07 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $47.3M | $47.3M | $-70.8M | $-35.3M | $7.2M |
| Returns | |||||
| ROE | 11.4% | 11.4% | -159.5% | -36.4% | -63.8% |
| Valuation | |||||
| P/E | 2.43 | 2.43 | — | — | — |
| EV/EBITDA | 5.75 | 5.75 | 8.63 | 0.97 | 1.40 |
| P/B | 0.73 | 0.73 | 0.59 | 0.00 | 0.00 |
| Growth & Yield | |||||
| Revenue Growth | -32.5% | -32.5% | -10.1% | -6.6% | — |
| EPS Growth | — | — | 41.9% | 56.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+10.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-19.02 → n/d
Residual
+10.6%
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.