Communication Services / Electronic Gaming & MultimediaWarsaw
$2.42
+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 33% · confianza 22%
FCF escenarios
weak_data · normalized FCF $-2.6M · quality 64.7/100
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
10/100
F
Piotroski
5/9
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
$3M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-89.3%
↓Gross Margin
46.7%
↑Debt/Equity
0.23
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-14.6%
FCF CAGR
—
FCF margin
-10.9%
FCF / Net income
0.22x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.6M · net income $-2.8M · FCF $-615616.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.6M | $5.6M | $7.0M | $8.2M | $9.0M |
| Net Income | $-2.8M | $-2.8M | $-3.7M | $-7.6M | $-22.1M |
| EBITDA | $-1.1M | $-1.1M | $-125657.29 | $-4.3M | $-17.3M |
| EPS | -2.34 | -2.34 | -3.13 | -6.41 | -18.63 |
| Gross Margin | 46.7% | 46.7% | -29.9% | -13.3% | -10.9% |
| Operating Margin | -19.4% | -19.4% | -35.6% | -19.4% | -246.3% |
| Net Margin | -49.5% | -49.5% | -53.4% | -93.4% | -245.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.23 | 0.23 | 0.14 | 0.05 | 0.09 |
| Current Ratio | 0.45 | 0.45 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-615616.00 | $-615616.00 | $-2.6M | $-3.5M | $-1.1M |
| Returns | |||||
| ROE | -89.3% | -89.3% | -59.9% | -68.2% | -114.8% |
| Valuation | |||||
| P/B | 0.92 | 0.92 | 1.05 | 0.81 | 0.99 |
| Growth & Yield | |||||
| Revenue Growth | -19.2% | -19.2% | -14.7% | -9.6% | — |
| EPS Growth | 25.2% | 25.2% | 51.2% | 65.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-36.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-3.13 → -2.34
Residual
-36.0%
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.