Communication Services / Electronic Gaming & MultimediaASX
$0.01
+0.00 (+0.00%)
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 16%
FCF escenarios
weak_data · normalized FCF $-1.1M · quality 36.3/100
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
16/100
F
Piotroski
3/9
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
$13M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-10.2%
↓Gross Margin
19.7%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-43.9%
FCF CAGR
—
FCF margin
-58.4%
FCF / Net income
0.69x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.8M · net income $-1.5M · FCF $-1.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.8M | $1.8M | $1.8M | $671219.00 | $10.3M |
| Net Income | $-1.5M | $-1.5M | $-2.9M | $6.8M | $267413.00 |
| EBITDA | $-1.9M | $-1.9M | $-3.8M | $6.3M | $275065.00 |
| EPS | -0.00 | -0.00 | -0.00 | 0.01 | — |
| Gross Margin | 19.7% | 19.7% | 34.9% | 11.3% | 35.5% |
| Operating Margin | -184.3% | -184.3% | -289.5% | -230.4% | -7.5% |
| Net Margin | -85.2% | -85.2% | -162.6% | 1010.2% | 2.6% |
| Balance Sheet | |||||
| Current Ratio | 2.16 | 2.16 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.1M | $-1.1M | $-3.0M | $289665.00 | $4.9M |
| Returns | |||||
| ROE | -10.2% | -10.2% | -16.9% | 35.2% | 2.3% |
| Valuation | |||||
| P/E | — | — | — | 2.30 | — |
| EV/EBITDA | — | — | — | -0.35 | 89.02 |
| P/B | 0.73 | 0.73 | 0.61 | 0.81 | 3.42 |
| Growth & Yield | |||||
| Revenue Growth | 2.8% | 2.8% | 162.5% | -93.5% | — |
| EPS Growth | 44.0% | 44.0% | -141.0% | — | — |
Revenue, Net Income & Free Cash Flow ($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
+66.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → -0.00
Residual
+66.7%
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.