Communication Services / Electronic Gaming & MultimediaNasdaqCM
$4.29
+0.14 (+3.37%)
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 25%
FCF escenarios
weak_data · normalized FCF $-2.9M · quality 59.0/100
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
54/100
C
Piotroski
5/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$18M
P/E
3.7x
↓EV/EBITDA
2.2x
↓ROE
102.2%
↑Gross Margin
81.5%
↑Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2019–2025 · 6 años de histórico normalizado
Revenue CAGR
-0.8%
FCF CAGR
—
FCF margin
26.1%
FCF / Net income
0.43x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $11.3M · net income $6.9M · FCF $3.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||
| Revenue | $11.3M | $11.3M | $8.7M | $6.9M | $10.3M | $15.1M | $19.0M | $11.9M |
| Net Income | $6.9M | $6.9M | $-2.8M | $-14.3M | $-36.0M | $-33.2M | $-1.8M | $-3.6M |
| EBITDA | $7.7M | $7.7M | $-337877.00 | $-11.4M | $-33.6M | $-32.7M | $721326.00 | $-4.3M |
| EPS | — | — | -0.94 | -5.56 | -30.73 | -29.15 | — | — |
| Gross Margin | 81.5% | 81.5% | 62.9% | 47.6% | 52.0% | 50.1% | 65.4% | 58.7% |
| Operating Margin | 28.8% | 28.8% | -57.5% | -179.0% | -246.1% | -229.0% | 0.0% | -43.7% |
| Net Margin | 61.3% | 61.3% | -31.7% | -207.3% | -348.6% | -220.0% | -9.2% | -30.1% |
| Balance Sheet | ||||||||
| Debt/Equity | 0.00 | 0.00 | 0.10 | 0.19 | 0.65 | — | — | — |
| Current Ratio | 2.32 | 2.32 | — | — | — | — | — | — |
| Cash Flow | ||||||||
| Free Cash Flow | $3.0M | $3.0M | $-2.9M | $-14.4M | $-19.8M | $-21.7M | $3.9M | $-4.5M |
| Returns | ||||||||
| ROE | 102.2% | 102.2% | -554.7% | -1382.0% | -2346.6% | -90.3% | 170.6% | — |
| Valuation | ||||||||
| P/E | 3.70 | 3.70 | — | — | — | — | — | — |
| EV/EBITDA | 2.17 | 2.17 | — | — | — | — | — | — |
| P/B | 3.22 | 3.22 | 8.54 | 6.74 | 3.12 | — | — | — |
| Growth & Yield | ||||||||
| Revenue Growth | 30.0% | 30.0% | 25.7% | -33.1% | — | -20.8% | 60.7% | — |
| EPS Growth | — | — | 83.1% | 81.9% | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+38.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.94 → n/d
Residual
+38.8%
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.