Communication Services / Electronic Gaming & MultimediaNasdaqGS
$3.61
-0.16 (-4.24%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $436.4M · quality 85.7/100
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
34/100
D
Piotroski
3/9
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
$1.4B
P/E
N/A
•EV/EBITDA
15.6x
↑ROE
50.2%
↑Gross Margin
72.5%
↑Debt/Equity
-6.15
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2018–2025 · 7 años de histórico normalizado
Revenue CAGR
+9.2%
FCF CAGR
—
FCF margin
17.5%
FCF / Net income
-2.33x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.76B · net income $-206.4M · FCF $481.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||
| Revenue | $2.76B | $2.76B | $2.55B | $2.57B | $2.62B | $2.58B | $2.37B | $1.89B | $1.49B |
| Net Income | $-206.4M | $-206.4M | $162.2M | $235.0M | $275.3M | $308.5M | $92.1M | $288.9M | $338.0M |
| EBITDA | $205.2M | $205.2M | $601.4M | $704.3M | $640.3M | — | — | — | — |
| EPS | -0.55 | -0.55 | 0.44 | 0.64 | 0.69 | 0.75 | 0.24 | 0.76 | 0.89 |
| Gross Margin | 72.5% | 72.5% | 72.9% | 72.0% | 71.9% | — | — | — | — |
| Operating Margin | 0.0% | 0.0% | 18.1% | 21.5% | 18.0% | 21.8% | 16.3% | 26.4% | 29.0% |
| Net Margin | -7.5% | -7.5% | 6.4% | 9.2% | 10.5% | 11.9% | 3.9% | 15.3% | 22.7% |
| Balance Sheet | |||||||||
| Debt/Equity | -6.15 | -6.15 | -19.06 | -11.40 | -4.45 | -6.41 | -1.78 | -1.44 | — |
| Current Ratio | 1.18 | 1.18 | — | — | — | — | — | — | — |
| Cash Flow | |||||||||
| Free Cash Flow | $481.6M | $481.6M | $396.8M | $436.4M | $383.7M | $504.3M | $463.6M | $436.6M | — |
| Returns | |||||||||
| ROE | 50.2% | 50.2% | -123.7% | -106.1% | -48.4% | -81.7% | -7.4% | -17.9% | 72.7% |
| Valuation | |||||||||
| P/E | — | — | 15.91 | 12.30 | 13.16 | — | — | — | — |
| EV/EBITDA | 15.62 | 15.62 | 7.55 | 6.22 | 8.45 | — | — | — | — |
| Growth & Yield | |||||||||
| Revenue Growth | 8.1% | 8.1% | -0.7% | -1.9% | — | 8.9% | 25.6% | 26.6% | — |
| EPS Growth | -225.0% | -225.0% | -31.3% | -7.2% | — | 212.5% | -68.4% | -14.6% | — |
| Dividend Yield | 10.6% | 10.6% | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-13.2%
Start / end P/E
n/dx → n/dx
EPS bridge
0.44 → -0.55
Residual
-23.8%
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.