Communication Services / Electronic Gaming & MultimediaNasdaqCM
$0.89
-0.02 (-2.10%)
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 20%
FCF escenarios
weak_data · normalized FCF $-1.6M · quality 48.3/100
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
31/100
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
$38M
P/E
N/A
•EV/EBITDA
N/A
•ROE
166.3%
↑Gross Margin
27.6%
↓Debt/Equity
-1.17
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
-6.6%
FCF CAGR
—
FCF margin
-7.9%
FCF / Net income
0.24x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $81.2M · net income $-27.2M · FCF $-6.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $81.2M | $81.2M | $84.5M | $60.9M | $74.4M | $106.7M |
| Net Income | $-27.2M | $-27.2M | $1.8M | $-9.1M | $947807.00 | $8.5M |
| EBITDA | $-13.9M | $-13.9M | $3.5M | $-8.1M | $7.7M | $9.1M |
| EPS | — | — | 0.05 | -0.25 | 0.03 | 0.24 |
| Gross Margin | 27.6% | 27.6% | 35.8% | 20.7% | 28.6% | 40.3% |
| Operating Margin | -19.4% | -19.4% | 4.6% | -16.9% | -2.2% | 7.8% |
| Net Margin | -33.5% | -33.5% | 2.2% | -14.9% | 1.3% | 7.9% |
| Balance Sheet | ||||||
| Debt/Equity | -1.17 | -1.17 | 0.75 | 1.79 | 1.48 | 0.19 |
| Current Ratio | 0.60 | 0.60 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $-6.4M | $-6.4M | $-1.6M | $465868.00 | $-3.4M | — |
| Returns | ||||||
| ROE | 166.3% | 166.3% | 18.9% | -109.5% | 6.4% | 54.3% |
| Valuation | ||||||
| P/E | — | — | 37.40 | — | 58.63 | — |
| EV/EBITDA | — | — | 19.67 | — | 8.41 | — |
| P/B | — | — | 7.11 | 5.34 | 3.74 | — |
| Growth & Yield | ||||||
| Revenue Growth | -3.8% | -3.8% | 38.7% | -18.2% | — | — |
| EPS Growth | — | — | 120.0% | -1070.7% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-0.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.05 → n/d
Residual
-0.6%
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.