Communication Services / Electronic Gaming & MultimediaStockholm
$1.76
-0.04 (-2.22%)
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 18%
FCF escenarios
weak_data · normalized FCF $-661300.00 · quality 43.7/100
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
39/100
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
$44M
P/E
16.0x
↑EV/EBITDA
27.7x
↑ROE
5.2%
↑Gross Margin
77.5%
↑Debt/Equity
1.11
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+5.3%
FCF CAGR
—
FCF margin
3.6%
FCF / Net income
2.23x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.5M · net income $137457.0 · FCF $306300.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.5M | $8.5M | $11.4M | $8.8M | $7.2M |
| Net Income | $137457.00 | $137457.00 | $475326.00 | $-3.3M | $-3.7M |
| EBITDA | $1.6M | $1.6M | $2.4M | $-1.7M | $-2.8M |
| EPS | 0.01 | 0.01 | 0.02 | -0.19 | -0.29 |
| Gross Margin | 77.5% | 77.5% | 72.5% | 49.5% | 41.4% |
| Operating Margin | 2.8% | 2.8% | 5.7% | -34.3% | -50.1% |
| Net Margin | 1.6% | 1.6% | 4.2% | -37.1% | -51.2% |
| Balance Sheet | |||||
| Debt/Equity | 1.11 | 1.11 | 1.23 | 1.59 | 5.08 |
| Current Ratio | 3.76 | 3.76 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $306300.00 | $306300.00 | $-661300.00 | $-2.4M | $-4.2M |
| Returns | |||||
| ROE | 5.2% | 5.2% | 19.9% | -194.7% | -512.8% |
| Valuation | |||||
| P/E | 16.00 | 16.00 | 118.00 | — | — |
| EV/EBITDA | 27.70 | 27.70 | 24.79 | — | — |
| P/B | 16.68 | 16.68 | 24.67 | 39.30 | 242.00 |
| Growth & Yield | |||||
| Revenue Growth | -25.7% | -25.7% | 28.8% | 22.0% | — |
| EPS Growth | -50.0% | -50.0% | 110.5% | 34.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
150.0%
EPS terminal req.
$0.16
Spread vs growth
-200.0%
5Y implied EPS CAGR
80.0%
EPS terminal req.
$0.19
Spread vs growth
-130.0%
10Y implied EPS CAGR
40.7%
EPS terminal req.
$0.30
Spread vs growth
-90.7%
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
+13.5%
Start / end P/E
77.5x → 176.0x
EPS bridge
0.02 → 0.01
Residual
-63.5%
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.