Communication Services / Electronic Gaming & MultimediaNYSE
$9.88
-0.12 (-1.20%)
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 25%
FCF escenarios
weak_data · normalized FCF $-75.1M · quality 59.3/100
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
26/100
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
$154M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-63.0%
↓Gross Margin
87.5%
↑Debt/Equity
1.15
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2018–2025 · 7 años de histórico normalizado
Revenue CAGR
+10.9%
FCF CAGR
—
FCF margin
-71.8%
FCF / Net income
1.07x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $104.5M · net income $-70.4M · FCF $-75.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||
| Revenue | $104.5M | $104.5M | $92.9M | $152.1M | $269.7M | $380.2M | $229.0M | $119.9M | $50.8M |
| Net Income | $-70.4M | $-70.4M | $-46.8M | $-101.4M | $-438.9M | $-187.9M | $-149.1M | $-23.6M | $-27.8M |
| EBITDA | $-53.7M | $-53.7M | $-30.0M | $-96.3M | $-394.8M | $-282.1M | $-101.6M | $-24.1M | $-25.1M |
| EPS | -4.51 | -4.51 | -2.70 | -5.11 | -21.40 | -14.20 | -10.20 | -1.80 | — |
| Gross Margin | 87.5% | 87.5% | 85.6% | 89.9% | 88.6% | — | — | — | — |
| Operating Margin | -68.3% | -68.3% | -99.6% | -73.0% | -93.9% | -77.3% | -45.1% | -20.7% | -50.3% |
| Net Margin | -67.4% | -67.4% | -50.4% | -66.6% | -162.7% | -49.4% | -65.1% | -19.7% | -54.7% |
| Balance Sheet | |||||||||
| Debt/Equity | 1.15 | 1.15 | 0.79 | 0.65 | 1.04 | 0.46 | 0.00 | 0.68 | — |
| Current Ratio | 1.13 | 1.13 | — | — | — | — | — | — | — |
| Cash Flow | |||||||||
| Free Cash Flow | $-75.1M | $-75.1M | $-9.6M | $-85.0M | $-181.5M | — | — | — | — |
| Returns | |||||||||
| ROE | -63.0% | -63.0% | -27.0% | -48.2% | -157.6% | -30.8% | -305.5% | -165.8% | -2581.8% |
| Valuation | |||||||||
| P/B | 1.38 | 1.38 | 0.53 | 0.57 | 0.77 | — | — | — | — |
| Growth & Yield | |||||||||
| Revenue Growth | 12.5% | 12.5% | -38.9% | -43.6% | — | 66.0% | 91.1% | 136.1% | — |
| EPS Growth | -67.0% | -67.0% | 47.2% | 76.1% | — | -39.2% | -466.7% | — | — |
Revenue, Net Income & Free Cash Flow ($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
+58.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-2.70 → -4.51
Residual
+58.6%
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.