Communication Services / Electronic Gaming & MultimediaFrankfurt
$6.25
+0.10 (+1.63%)
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 24%
FCF escenarios
weak_data · normalized FCF $-878.0M · quality 74.3/100
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
39/100
D
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
$1.4B
P/E
N/A
•EV/EBITDA
-0.5x
↓ROE
-29.8%
↓Gross Margin
75.0%
↑Debt/Equity
0.08
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-25.0%
FCF CAGR
—
FCF margin
-3.4%
FCF / Net income
0.09x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $15.91B · net income $-5.82B · FCF $-546.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $15.91B | $15.91B | $21.31B | $27.41B | $37.66B |
| Net Income | $-5.82B | $-5.82B | $5.96B | $-18.18B | $4.45B |
| EBITDA | $4.15B | $4.15B | $11.80B | $1.58B | $12.51B |
| EPS | -27.67 | -27.67 | 28.88 | -91.68 | 25.02 |
| Gross Margin | 75.0% | 75.0% | 81.2% | 91.6% | 73.5% |
| Operating Margin | -45.2% | -45.2% | 22.9% | -0.4% | 0.6% |
| Net Margin | -36.6% | -36.6% | 28.0% | -66.3% | 11.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.08 | 0.08 | 0.08 | 0.40 | 0.34 |
| Current Ratio | 1.97 | 1.97 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-546.0M | $-546.0M | $-878.0M | $-1.38B | $-1.61B |
| Returns | |||||
| ROE | -29.8% | -29.8% | 19.2% | -34.7% | 6.9% |
| Valuation | |||||
| P/E | — | — | 0.61 | — | — |
| EV/EBITDA | -0.48 | -0.48 | -0.09 | 12.35 | — |
| P/B | 0.07 | 0.07 | 0.12 | 0.03 | — |
| Growth & Yield | |||||
| Revenue Growth | -25.4% | -25.4% | -22.2% | -27.2% | — |
| EPS Growth | -195.8% | -195.8% | 131.5% | -466.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-64.7%
Start / end P/E
n/dx → n/dx
EPS bridge
28.88 → -27.67
Residual
-64.7%
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.