Communication Services / Electronic Gaming & MultimediaStockholm
$0.10
-0.00 (-0.95%)
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 23%
FCF escenarios
weak_data · normalized FCF $-119.0M · quality 66.3/100
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
42/100
C
Piotroski
4/9
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
$169M
P/E
N/A
•EV/EBITDA
3.3x
↓ROE
-180.7%
↓Gross Margin
-122.2%
↓Debt/Equity
0.19
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+20.1%
FCF CAGR
—
FCF margin
-53.9%
FCF / Net income
0.30x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $221.0M · net income $-399.3M · FCF $-119.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $221.0M | $221.0M | $185.9M | $633.5M | $127.6M |
| Net Income | $-399.3M | $-399.3M | $-317.8M | $207.6M | $-59.8M |
| EBITDA | $29.9M | $29.9M | $103.7M | $457.1M | $64.5M |
| EPS | -0.25 | -0.25 | -0.22 | 0.19 | -0.08 |
| Gross Margin | -122.2% | -122.2% | -141.5% | 51.2% | 52.6% |
| Operating Margin | -172.2% | -172.2% | -173.3% | 33.4% | 2.0% |
| Net Margin | -180.7% | -180.7% | -171.0% | 32.8% | -46.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.19 | 0.19 | 0.04 | 0.02 | 10.16 |
| Current Ratio | 2.15 | 2.15 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-119.0M | $-119.0M | $-188.1M | $-87.8M | $-88.3M |
| Returns | |||||
| ROE | -180.7% | -180.7% | -54.2% | 23.2% | -105.3% |
| Valuation | |||||
| P/E | — | — | — | 2.35 | — |
| EV/EBITDA | 3.33 | 3.33 | 1.50 | 0.35 | 22.82 |
| P/B | 0.73 | 0.73 | 0.55 | 0.55 | 17.66 |
| Growth & Yield | |||||
| Revenue Growth | 18.9% | 18.9% | -70.7% | 396.5% | — |
| EPS Growth | -13.6% | -13.6% | -215.8% | 337.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-50.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.22 → -0.25
Residual
-50.5%
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.