Communication Services / Electronic Gaming & MultimediaLSE
$7.35
+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 21%
FCF escenarios
weak_data · normalized FCF $-13.0M · quality 59.7/100
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
30/100
D
Piotroski
6/9
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
$29M
P/E
N/A
•EV/EBITDA
369.1x
↑ROE
-10.9%
↓Gross Margin
41.6%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-17.5%
FCF CAGR
—
FCF margin
2.3%
FCF / Net income
-0.21x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $35.5M · net income $-3.9M · FCF $828000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $35.5M | $35.5M | $30.4M | $44.7M | $63.3M |
| Net Income | $-3.9M | $-3.9M | $-20.5M | $-62.5M | $11.5M |
| EBITDA | $7.8M | $7.8M | $-5.6M | $-47.5M | $26.5M |
| EPS | — | — | -0.05 | -0.31 | 0.06 |
| Gross Margin | 41.6% | 41.6% | -6.2% | -50.4% | 67.3% |
| Operating Margin | -4.1% | -4.1% | -63.5% | -109.8% | 27.7% |
| Net Margin | -11.0% | -11.0% | -67.4% | -140.0% | 18.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 |
| Current Ratio | 0.94 | 0.94 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $828000.00 | $828000.00 | $-13.0M | $-21.2M | $-21.9M |
| Returns | |||||
| ROE | -10.9% | -10.9% | -52.2% | -129.1% | 10.3% |
| Valuation | |||||
| P/E | — | — | — | — | 1857.14 |
| EV/EBITDA | 369.06 | 369.06 | — | — | 809.48 |
| P/B | 80.98 | 80.98 | 62.44 | 21.04 | 192.35 |
| Growth & Yield | |||||
| Revenue Growth | 16.7% | 16.7% | -31.8% | -29.4% | — |
| EPS Growth | — | — | 82.4% | -648.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+30.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.05 → n/d
Residual
+30.7%
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.