Communication Services / Electronic Gaming & MultimediaNasdaqCM
$0.40
-0.01 (-3.21%)
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 33% · confianza 23%
FCF escenarios
weak_data · normalized FCF $-30.6M · quality 66.0/100
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
26/100
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
$37M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-112.5%
↓Gross Margin
43.4%
↓Debt/Equity
0.12
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+17.0%
FCF CAGR
—
FCF margin
-169.5%
FCF / Net income
1.90x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $45.0M · net income $-40.1M · FCF $-76.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $45.0M | $45.0M | $27.5M | $41.3M | $28.1M |
| Net Income | $-40.1M | $-40.1M | $-48.8M | $-31.3M | $-18.1M |
| EBITDA | $-9.7M | $-9.7M | $-17.8M | $-22.0M | $-15.6M |
| EPS | -0.61 | -0.61 | -1.75 | -2.81 | -0.28 |
| Gross Margin | 43.4% | 43.4% | 34.3% | 24.5% | 34.4% |
| Operating Margin | -26.1% | -26.1% | -79.2% | -43.1% | -62.5% |
| Net Margin | -89.1% | -89.1% | -177.0% | -75.7% | -64.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.12 | 0.12 | -8.04 | 0.86 | 0.48 |
| Current Ratio | 0.54 | 0.54 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-76.3M | $-76.3M | $-30.6M | $-16.1M | $-12.0M |
| Returns | |||||
| ROE | -112.5% | -112.5% | 1659.3% | -170.4% | -249.4% |
| Valuation | |||||
| P/B | 0.73 | 0.73 | — | 0.99 | 40.00 |
| Growth & Yield | |||||
| Revenue Growth | 63.4% | 63.4% | -33.3% | 47.1% | — |
| EPS Growth | 65.1% | 65.1% | 37.7% | -903.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-57.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.75 → -0.61
Residual
-57.3%
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.