Communication Services / Electronic Gaming & MultimediaNasdaqGM
$14.41
+0.00 (+0.00%)
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 32% · confianza 25%
FCF escenarios
weak_data · normalized FCF $28.1M · quality 61.7/100
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
38/100
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
$262M
P/E
3.8x
↓EV/EBITDA
2.5x
↓ROE
-76.6%
↓Gross Margin
65.0%
↑Debt/Equity
-0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-5.5%
FCF CAGR
-36.7%
FCF margin
7.2%
FCF / Net income
0.42x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $404.3M · net income $69.3M · FCF $29.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $404.3M | $404.3M | $420.9M | $464.5M | $479.7M |
| Net Income | $69.3M | $69.3M | $25.5M | $46.1M | $7.3M |
| EBITDA | $81.6M | $81.6M | $36.4M | $56.5M | $18.6M |
| EPS | 3.77 | 3.77 | 1.38 | 2.30 | 0.37 |
| Gross Margin | 65.0% | 65.0% | 66.3% | 64.6% | 63.1% |
| Operating Margin | 17.6% | 17.6% | 9.6% | 9.5% | 24.4% |
| Net Margin | 17.1% | 17.1% | 6.1% | 9.9% | 1.5% |
| Balance Sheet | |||||
| Debt/Equity | -0.01 | -0.01 | -0.01 | -0.02 | -0.01 |
| Current Ratio | 0.67 | 0.67 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $29.1M | $29.1M | $28.1M | $17.2M | $115.0M |
| Returns | |||||
| ROE | -76.6% | -76.6% | -25.1% | -46.2% | -4.9% |
| Valuation | |||||
| P/E | 3.82 | 3.82 | 14.13 | 9.61 | 172.43 |
| EV/EBITDA | 2.54 | 2.54 | 6.86 | 6.61 | 63.47 |
| Growth & Yield | |||||
| Revenue Growth | -3.9% | -3.9% | -9.4% | -3.2% | — |
| EPS Growth | 173.2% | 173.2% | -40.0% | 521.6% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-30.3%
EPS terminal req.
$1.28
Spread vs growth
203.5%
5Y implied EPS CAGR
-16.3%
EPS terminal req.
$1.55
Spread vs growth
189.5%
10Y implied EPS CAGR
-4.1%
EPS terminal req.
$2.49
Spread vs growth
177.2%
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
-6.5%
Start / end P/E
11.2x → 3.8x
EPS bridge
1.38 → 3.77
Residual
-113.9%
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.