Communication Services / Electronic Gaming & MultimediaStockholm
$7.66
+0.02 (+0.26%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $22.3M · quality 73.3/100
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
43/100
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
$203M
P/E
N/A
•EV/EBITDA
1.7x
↓ROE
-1.0%
↓Gross Margin
78.4%
↑Debt/Equity
0.06
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-0.4%
FCF CAGR
+20.4%
FCF margin
7.9%
FCF / Net income
-6.93x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $283.4M · net income $-3.2M · FCF $22.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $283.4M | $283.4M | $362.2M | $327.8M | $286.6M |
| Net Income | $-3.2M | $-3.2M | $561000.00 | $11.3M | $7.0M |
| EBITDA | $57.8M | $57.8M | $57.9M | $72.7M | — |
| EPS | -0.12 | -0.12 | 0.02 | 0.41 | — |
| Gross Margin | 78.4% | 78.4% | 52.6% | 60.4% | — |
| Operating Margin | -1.8% | -1.8% | -0.2% | 12.7% | — |
| Net Margin | -1.1% | -1.1% | 0.2% | 3.4% | 2.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.06 | 0.06 | 0.09 | 0.12 | 0.14 |
| Current Ratio | 3.33 | 3.33 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $22.3M | $22.3M | $8.9M | $36.8M | $12.8M |
| Returns | |||||
| ROE | -1.0% | -1.0% | 0.2% | 3.4% | 2.2% |
| Valuation | |||||
| P/E | — | — | 725.00 | 44.73 | — |
| EV/EBITDA | 1.75 | 1.75 | 5.02 | 5.87 | — |
| P/B | 0.61 | 0.61 | 1.13 | 1.52 | 2.73 |
| Growth & Yield | |||||
| Revenue Growth | -21.7% | -21.7% | 10.5% | 14.4% | — |
| EPS Growth | -700.0% | -700.0% | -95.1% | — | — |
| Dividend Yield | 16.4% | 16.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+9.1%
Start / end P/E
n/dx → n/dx
EPS bridge
0.02 → -0.12
Residual
-7.3%
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.