Communication Services / Electronic Gaming & MultimediaStockholm
$0.10
+0.01 (+9.09%)
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 17%
FCF escenarios
weak_data · normalized FCF $-3.3M · quality 40.3/100
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
27/100
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
$16M
P/E
N/A
•EV/EBITDA
44.0x
↑ROE
-9.5%
↓Gross Margin
69.6%
↑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
-25.2%
FCF CAGR
—
FCF margin
13.7%
FCF / Net income
-0.10x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.3M · net income $-1.7M · FCF $176000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.3M | $1.3M | $3.4M | $2.9M | $3.1M |
| Net Income | $-1.7M | $-1.7M | $-5.8M | $-13.7M | $-19.1M |
| EBITDA | $213000.00 | $213000.00 | $-2.5M | $-10.3M | $-15.8M |
| EPS | — | — | -0.04 | -0.14 | -0.44 |
| Gross Margin | 69.6% | 69.6% | 86.8% | 73.6% | 106.6% |
| Operating Margin | -139.0% | -139.0% | -155.9% | -308.1% | -473.4% |
| Net Margin | -132.3% | -132.3% | -173.1% | -467.0% | -621.0% |
| Balance Sheet | |||||
| Current Ratio | 7.03 | 7.03 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $176000.00 | $176000.00 | $-3.3M | $-8.5M | $-15.9M |
| Returns | |||||
| ROE | -9.5% | -9.5% | -29.6% | -62.0% | -65.0% |
| Valuation | |||||
| EV/EBITDA | 44.02 | 44.02 | — | — | — |
| P/B | 0.87 | 0.87 | 0.34 | 0.71 | 0.70 |
| Growth & Yield | |||||
| Revenue Growth | -61.6% | -61.6% | 14.3% | -4.6% | — |
| EPS Growth | — | — | 72.9% | 68.1% | — |
Revenue, Net Income & Free Cash Flow ($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
+18.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.04 → n/d
Residual
+18.6%
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.