Communication Services / Electronic Gaming & MultimediaWarsaw
$3.54
+0.12 (+3.51%)
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 22%
FCF escenarios
weak_data · normalized FCF $-125.1M · quality 63.3/100
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
18/100
F
Piotroski
2/9
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
$151M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-91.2%
↓Gross Margin
14.0%
↓Debt/Equity
0.34
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+5.2%
FCF CAGR
—
FCF margin
-20.4%
FCF / Net income
0.33x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $199.6M · net income $-123.4M · FCF $-40.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $199.6M | $199.6M | $190.4M | $150.1M | $171.5M |
| Net Income | $-123.4M | $-123.4M | $-174.4M | $-76.7M | $18.7M |
| EBITDA | $-84.2M | $-84.2M | $-167.5M | $-69.3M | $49.1M |
| EPS | — | — | -4.88 | -2.31 | 0.72 |
| Gross Margin | 14.0% | 14.0% | 25.4% | 34.7% | 50.3% |
| Operating Margin | -10.1% | -10.1% | -9.7% | -11.4% | 18.2% |
| Net Margin | -61.8% | -61.8% | -91.6% | -51.1% | 10.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.34 | 0.34 | 0.25 | 0.08 | 0.14 |
| Current Ratio | 1.17 | 1.17 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-40.7M | $-40.7M | $-125.1M | $-129.5M | $-51.3M |
| Returns | |||||
| ROE | -91.2% | -91.2% | -70.7% | -18.1% | 6.9% |
| Valuation | |||||
| P/E | — | — | — | — | 56.94 |
| EV/EBITDA | — | — | — | — | 24.76 |
| P/B | 1.12 | 1.12 | 1.07 | 2.43 | 4.58 |
| Growth & Yield | |||||
| Revenue Growth | 4.8% | 4.8% | 26.8% | -12.5% | — |
| EPS Growth | — | — | -111.3% | -420.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-56.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-4.88 → n/d
Residual
-56.9%
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.