Communication Services / Electronic Gaming & MultimediaASX
$0.85
-0.01 (-1.16%)
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 19%
FCF escenarios
weak_data · normalized FCF $-5.6M · quality 48.0/100
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
25/100
D
Piotroski
2/9
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
$290M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-44.3%
↓Gross Margin
100.0%
↑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
-4.0%
FCF CAGR
—
FCF margin
-23.9%
FCF / Net income
0.52x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.3M · net income $-2.0M · FCF $-1.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.3M | $4.3M | $5.1M | $6.9M | $4.9M |
| Net Income | $-2.0M | $-2.0M | $-7.0M | $-9.1M | $-10.9M |
| EBITDA | $-1.8M | $-1.8M | $-6.3M | $-8.2M | $-9.7M |
| EPS | -0.01 | -0.01 | -0.52 | -1.01 | -2.02 |
| Gross Margin | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
| Operating Margin | -88.7% | -88.7% | -180.9% | -169.3% | -276.4% |
| Net Margin | -46.0% | -46.0% | -137.0% | -131.2% | -221.8% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | 0.08 | 0.13 |
| Current Ratio | 5.28 | 5.28 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.0M | $-1.0M | $-5.6M | $-7.4M | $-13.4M |
| Returns | |||||
| ROE | -44.3% | -44.3% | -238.6% | -279.5% | -205.5% |
| Valuation | |||||
| P/B | 27.72 | 27.72 | 1.18 | 1.45 | 1.28 |
| Growth & Yield | |||||
| Revenue Growth | -15.2% | -15.2% | -26.4% | 41.6% | — |
| EPS Growth | 97.4% | 97.4% | 48.3% | 50.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+1207.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.52 → -0.01
Residual
+1207.7%
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.