Consumer Cyclical / GamblingNasdaqGM
$1.66
-0.03 (-1.78%)
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 24%
FCF escenarios
weak_data · normalized FCF $-3.1M · quality 46.7/100
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
24/100
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
$25M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-140.2%
↓Gross Margin
69.9%
↑Debt/Equity
0.30
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2017–2024 · 7 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-288.0%
FCF / Net income
0.11x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.1M · net income $-28.7M · FCF $-3.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||
| Revenue | $1.1M | $1.1M | $7.0M | $6.8M | $16.4M | $7.5M | — | — | — |
| Net Income | $-28.7M | $-28.7M | $-25.8M | $-60.4M | $-52.9M | $-5.8M | $2.5M | $1.4M | $-387.00 |
| EBITDA | $-23.2M | $-23.2M | $-20.4M | $-54.0M | $-30.5M | $-3.1M | — | — | — |
| EPS | -33.24 | -33.24 | -98.92 | -239.41 | -72.00 | -52.00 | — | — | — |
| Gross Margin | 69.9% | 69.9% | 19.3% | 36.4% | 50.3% | 60.4% | — | — | — |
| Operating Margin | -1704.1% | -1704.1% | -251.5% | -824.2% | -182.1% | -49.7% | — | — | — |
| Net Margin | -2693.7% | -2693.7% | -367.1% | -890.7% | -322.4% | -77.9% | — | — | — |
| Balance Sheet | |||||||||
| Debt/Equity | 0.30 | 0.30 | 0.17 | 0.06 | 0.04 | — | — | — | — |
| Current Ratio | 0.63 | 0.63 | — | — | — | — | — | — | — |
| Cash Flow | |||||||||
| Free Cash Flow | $-3.1M | $-3.1M | $-2.1M | $-32.6M | $-23.7M | $4.7M | — | — | — |
| Returns | |||||||||
| ROE | -140.2% | -140.2% | -74.8% | -101.6% | -58.0% | -34.9% | 50.7% | 28.1% | -1.7% |
| Valuation | |||||||||
| P/B | 0.07 | 0.07 | 0.24 | — | — | — | — | — | — |
| Growth & Yield | |||||||||
| Revenue Growth | -84.8% | -84.8% | 3.5% | -58.7% | — | — | — | — | — |
| EPS Growth | 66.4% | 66.4% | 58.7% | -232.5% | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-88.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-98.92 → -33.24
Residual
-88.9%
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.