Communication Services / Electronic Gaming & MultimediaWarsaw
$2.74
+0.06 (+2.24%)
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 $-618198.00 · quality 47.0/100
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
29/100
D
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
$182M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-24.9%
↓Gross Margin
98.9%
↑Debt/Equity
0.11
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-41.1%
FCF CAGR
—
FCF margin
-523.5%
FCF / Net income
2.07x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.5M · net income $-3.7M · FCF $-7.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.5M | $1.5M | $11.9M | $22.8M | $7.1M |
| Net Income | $-3.7M | $-3.7M | $3.5M | $-12.6M | $-1.8M |
| EBITDA | $-3.4M | $-3.4M | $4.4M | $-9.3M | $5.1M |
| EPS | -0.06 | -0.06 | 0.06 | -0.23 | -0.03 |
| Gross Margin | 98.9% | 98.9% | 59.6% | 31.8% | 97.9% |
| Operating Margin | -278.4% | -278.4% | 28.8% | -15.0% | -11.6% |
| Net Margin | -253.4% | -253.4% | 29.2% | -55.1% | -25.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.11 | 0.11 | 0.37 | 0.71 | 0.12 |
| Current Ratio | 0.84 | 0.84 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-7.6M | $-7.6M | $1.4M | $-618198.00 | $5.0M |
| Returns | |||||
| ROE | -24.9% | -24.9% | 38.0% | -221.4% | -8.7% |
| Valuation | |||||
| P/E | — | — | 22.00 | — | — |
| EV/EBITDA | — | — | 16.50 | — | 19.54 |
| P/B | 10.94 | 10.94 | 8.16 | 15.09 | 5.04 |
| Growth & Yield | |||||
| Revenue Growth | -87.8% | -87.8% | -47.7% | 219.9% | — |
| EPS Growth | -200.0% | -200.0% | 125.6% | -604.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+121.7%
Start / end P/E
n/dx → n/dx
EPS bridge
0.06 → -0.06
Residual
+121.7%
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.