Communication Services / Electronic Gaming & MultimediaNasdaqCM
$4.69
-0.32 (-6.39%)
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 $-776996.00 · quality 37.7/100
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
21/100
D
Piotroski
2/9
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
$16M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-462.6%
↓Gross Margin
N/A
•Debt/Equity
1.10
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
0.42x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-15.9M · FCF $-6.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | — | — | $105.00 | $366438.00 | $250305.00 |
| Net Income | $-15.9M | $-15.9M | $-3.3M | $-4.7M | $-3.5M |
| EBITDA | $-14.4M | $-14.4M | $-1.1M | $-1.9M | $-3.1M |
| EPS | -1.31 | -1.31 | -0.31 | -0.44 | -0.34 |
| Gross Margin | — | — | -341.9% | 90.5% | 58.3% |
| Operating Margin | — | — | -1420637.1% | -541.0% | -1252.4% |
| Net Margin | — | — | -3131922.9% | -1275.1% | -1409.7% |
| Balance Sheet | |||||
| Debt/Equity | 1.10 | 1.10 | -0.71 | -0.74 | -0.92 |
| Current Ratio | 1.56 | 1.56 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-6.6M | $-6.6M | $-570037.00 | $-776996.00 | $-2.1M |
| Returns | |||||
| ROE | -462.6% | -462.6% | 38.9% | 76.9% | 179.9% |
| Valuation | |||||
| P/B | 16.62 | 16.62 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | — | — | -100.0% | 46.4% | — |
| EPS Growth | -318.4% | -318.4% | 29.6% | -32.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+1.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.31 → -1.31
Residual
+1.1%
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.