Communication Services / Electronic Gaming & MultimediaNasdaqGS
$0.54
-0.02 (-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 34% · confianza 19%
FCF escenarios
weak_data · normalized FCF $-4.9M · quality 50.3/100
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
50/100
C
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
$69M
P/E
54.1x
↑EV/EBITDA
4.9x
↓ROE
15.6%
↑Gross Margin
15.0%
↓Debt/Equity
0.37
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+29.2%
FCF CAGR
—
FCF margin
-7.4%
FCF / Net income
-1.87x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $142.1M · net income $5.6M · FCF $-10.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $142.1M | $142.1M | $97.5M | $77.4M | $65.8M |
| Net Income | $5.6M | $5.6M | $-1.4M | $2.0M | $4.6M |
| EBITDA | $10.8M | $10.8M | $971856.00 | $4.5M | $6.1M |
| EPS | 0.05 | 0.05 | -0.01 | 0.02 | 0.04 |
| Gross Margin | 15.0% | 15.0% | 13.7% | 17.9% | 16.1% |
| Operating Margin | 2.3% | 2.3% | -2.5% | 4.6% | 6.1% |
| Net Margin | 3.9% | 3.9% | -1.4% | 2.6% | 6.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.37 | 0.37 | 0.77 | 0.77 | 0.38 |
| Current Ratio | 1.31 | 1.31 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-10.5M | $-10.5M | $1.0M | $-4.9M | $-7.9M |
| Returns | |||||
| ROE | 15.6% | 15.6% | -9.6% | 13.6% | 36.2% |
| Valuation | |||||
| P/E | 54.15 | 54.15 | — | 631.79 | — |
| EV/EBITDA | 4.92 | 4.92 | 1370.62 | 283.32 | — |
| P/B | 1.62 | 1.62 | 92.84 | 86.23 | — |
| Growth & Yield | |||||
| Revenue Growth | 45.7% | 45.7% | 25.9% | 17.6% | — |
| EPS Growth | 543.9% | 543.9% | -169.2% | -56.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-1.3%
EPS terminal req.
$0.05
Spread vs growth
545.2%
5Y implied EPS CAGR
3.1%
EPS terminal req.
$0.06
Spread vs growth
540.9%
10Y implied EPS CAGR
6.5%
EPS terminal req.
$0.09
Spread vs growth
537.5%
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
-78.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → 0.05
Residual
-78.9%
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.