Communication Services / Electronic Gaming & MultimediaLSE
$32.70
+0.40 (+1.19%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $5.8M · quality 78.7/100
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
54/100
C
Piotroski
4/9
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
$89M
P/E
16.4x
↑EV/EBITDA
731.9x
↑ROE
15.1%
↑Gross Margin
N/A
•Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+18.9%
FCF CAGR
+41.2%
FCF margin
20.6%
FCF / Net income
1.08x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $31.4M · net income $6.0M · FCF $6.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $31.4M | $31.4M | $28.5M | $23.4M | $18.7M |
| Net Income | $6.0M | $6.0M | $8.8M | $5.9M | $3.6M |
| EBITDA | $13.9M | $13.9M | $12.8M | $9.4M | $7.7M |
| EPS | 0.02 | 0.02 | 0.03 | 0.02 | 0.01 |
| Operating Margin | 27.2% | 27.2% | 28.1% | 22.6% | 18.9% |
| Net Margin | 19.0% | 19.0% | 31.1% | 25.3% | 19.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.03 | 0.01 | 0.02 |
| Current Ratio | 4.88 | 4.88 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $6.4M | $6.4M | $5.8M | $4.4M | $2.3M |
| Returns | |||||
| ROE | 15.1% | 15.1% | 26.0% | 24.3% | 20.2% |
| Valuation | |||||
| P/E | 16.35 | 16.35 | 1278.75 | 1846.94 | 2024.79 |
| EV/EBITDA | 731.88 | 731.88 | 885.13 | 1170.92 | 945.74 |
| P/B | 258.86 | 258.86 | 333.05 | 449.10 | 408.57 |
| Growth & Yield | |||||
| Revenue Growth | 10.2% | 10.2% | 21.5% | 25.6% | — |
| EPS Growth | -33.4% | -33.4% | 46.4% | 62.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
433.6%
EPS terminal req.
$2.90
Spread vs growth
-467.0%
5Y implied EPS CAGR
183.7%
EPS terminal req.
$3.51
Spread vs growth
-217.2%
10Y implied EPS CAGR
76.7%
EPS terminal req.
$5.65
Spread vs growth
-110.1%
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
-26.8%
Start / end P/E
1613.2x → 1774.9x
EPS bridge
0.03 → 0.02
Residual
-3.4%
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.