Communication Services / Electronic Gaming & MultimediaStockholm
$2.29
+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 34% · confianza 19%
FCF escenarios
weak_data · normalized FCF $-14.4M · quality 51.0/100
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
20/100
D
Piotroski
6/9
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
$368M
P/E
N/A
•EV/EBITDA
86.3x
↑ROE
-26.5%
↓Gross Margin
N/A
•Debt/Equity
0.06
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
-14.7%
FCF CAGR
—
FCF margin
-32.9%
FCF / Net income
0.96x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $43.7M · net income $-14.9M · FCF $-14.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $43.7M | $43.7M | $31.8M | $37.8M | $82.6M |
| Net Income | $-14.9M | $-14.9M | $-79.4M | $4.6M | $-62000.00 |
| EBITDA | $4.0M | $4.0M | $-57.8M | $9.9M | $20.7M |
| EPS | -0.10 | -0.10 | -0.59 | 0.03 | -0.00 |
| Gross Margin | — | — | 94.3% | 97.1% | 94.5% |
| Operating Margin | -32.6% | -32.6% | -85.2% | -15.3% | 7.5% |
| Net Margin | -34.2% | -34.2% | -249.7% | 12.2% | -0.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.06 | 0.06 | 0.08 | — | 4.64 |
| Current Ratio | 1.51 | 1.51 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-14.4M | $-14.4M | $-34.9M | $8.3M | $3.4M |
| Returns | |||||
| ROE | -26.5% | -26.5% | -144.7% | — | -0.5% |
| Valuation | |||||
| EV/EBITDA | 86.30 | 86.30 | — | — | — |
| P/B | 6.18 | 6.18 | 10.21 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 37.5% | 37.5% | -15.9% | -54.2% | — |
| EPS Growth | 83.0% | 83.0% | -1910.2% | 7178.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-61.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.59 → -0.10
Residual
-61.0%
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.