Consumer Cyclical / GamblingLSE
$52.00
+0.50 (+0.97%)
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 $10.1M · 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
40/100
C
Piotroski
7/9
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
$28M
P/E
26.0x
↑EV/EBITDA
509.5x
↑ROE
2.7%
↓Gross Margin
32.8%
↑Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-9.0%
FCF CAGR
—
FCF margin
-0.7%
FCF / Net income
-0.33x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $90.2M · net income $1.9M · FCF $-627000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $90.2M | $90.2M | $86.7M | $114.3M | $119.9M |
| Net Income | $1.9M | $1.9M | $311000.00 | $10.9M | $11.0M |
| EBITDA | $6.2M | $6.2M | $4.5M | $16.4M | $12.2M |
| EPS | 0.03 | 0.03 | 0.00 | 0.16 | 0.16 |
| Gross Margin | 32.8% | 32.8% | 35.9% | 36.3% | 32.2% |
| Operating Margin | 2.3% | 2.3% | 4.4% | 11.1% | 7.5% |
| Net Margin | 2.1% | 2.1% | 0.4% | 9.5% | 9.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 |
| Current Ratio | 4.28 | 4.28 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-627000.00 | $-627000.00 | $10.1M | $17.5M | $-2.0M |
| Returns | |||||
| ROE | 2.7% | 2.7% | 0.4% | 13.2% | 15.2% |
| Valuation | |||||
| P/E | 26.00 | 26.00 | 13333.33 | 692.88 | 1005.57 |
| EV/EBITDA | 509.49 | 509.49 | 915.25 | 458.31 | 901.32 |
| P/B | 45.16 | 45.16 | 59.24 | 91.69 | 152.97 |
| Growth & Yield | |||||
| Revenue Growth | 4.1% | 4.1% | -24.2% | -4.6% | — |
| EPS Growth | 554.2% | 554.2% | -97.0% | -0.9% | — |
| Dividend Yield | 7.6% | 7.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
427.7%
EPS terminal req.
$4.61
Spread vs growth
126.5%
5Y implied EPS CAGR
181.8%
EPS terminal req.
$5.58
Spread vs growth
372.3%
10Y implied EPS CAGR
76.1%
EPS terminal req.
$8.99
Spread vs growth
478.1%
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
-13.6%
Start / end P/E
13750.0x → 1656.1x
EPS bridge
0.00 → 0.03
Residual
-487.4%
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.