Consumer Cyclical / GamblingStockholm
$0.71
-0.04 (-5.32%)
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 24%
FCF escenarios
weak_data · normalized FCF $-26.3M · quality 70.3/100
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
25/100
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
$104M
P/E
N/A
•EV/EBITDA
N/A
•ROE
497.0%
↑Gross Margin
76.6%
↑Debt/Equity
-0.38
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+57.7%
FCF CAGR
—
FCF margin
-62.5%
FCF / Net income
0.75x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $48.7M · net income $-40.6M · FCF $-30.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $48.7M | $48.7M | $35.4M | $31.1M | $12.4M |
| Net Income | $-40.6M | $-40.6M | $-23.7M | $-24.1M | $-24.4M |
| EBITDA | $-33.7M | $-33.7M | $-19.9M | $-21.4M | $-22.3M |
| EPS | — | — | -0.32 | -0.41 | -0.48 |
| Gross Margin | 76.6% | 76.6% | 98.3% | 100.0% | — |
| Operating Margin | -110.8% | -110.8% | -74.4% | -72.3% | -202.0% |
| Net Margin | -83.4% | -83.4% | -66.9% | -77.4% | -197.0% |
| Balance Sheet | |||||
| Debt/Equity | -0.38 | -0.38 | 0.40 | 4.16 | 0.30 |
| Current Ratio | 1.06 | 1.06 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-30.4M | $-30.4M | $-26.3M | $-22.6M | $-24.0M |
| Returns | |||||
| ROE | 497.0% | 497.0% | -194.5% | -1432.5% | -181.9% |
| Valuation | |||||
| P/B | — | — | 3.62 | 48.78 | 8.76 |
| Growth & Yield | |||||
| Revenue Growth | 37.5% | 37.5% | 13.7% | 150.8% | — |
| EPS Growth | — | — | 22.0% | 14.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-30.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.32 → n/d
Residual
-30.2%
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.