Communication Services / Electronic Gaming & MultimediaXETRA
$5.57
+0.25 (+4.74%)
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 15%
FCF escenarios
weak_data · normalized FCF $-398.7M · quality 30.7/100
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
29/100
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
$757M
P/E
N/A
•EV/EBITDA
4.5x
↓ROE
-100.5%
↓Gross Margin
88.1%
↑Debt/Equity
1.22
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-8.4%
FCF CAGR
—
FCF margin
-28.6%
FCF / Net income
0.27x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.40B · net income $-1.48B · FCF $-398.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.40B | $1.40B | $1.79B | $2.30B | $1.81B |
| Net Income | $-1.48B | $-1.48B | $-243.5M | $157.8M | $-494.2M |
| EBITDA | $262.0M | $262.0M | $510.1M | $1.11B | $719.3M |
| EPS | -11.16 | -11.16 | -1.92 | 1.24 | -4.08 |
| Gross Margin | 88.1% | 88.1% | 88.6% | 91.1% | 88.1% |
| Operating Margin | -94.7% | -94.7% | -11.0% | 13.6% | -29.0% |
| Net Margin | -105.7% | -105.7% | -13.6% | 6.9% | -27.2% |
| Balance Sheet | |||||
| Debt/Equity | 1.22 | 1.22 | 1.21 | 1.34 | 1.66 |
| Current Ratio | 2.55 | 2.55 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-398.7M | $-398.7M | $170.1M | $-509.5M | $-380.7M |
| Returns | |||||
| ROE | -100.5% | -100.5% | -13.6% | 8.4% | -33.4% |
| Valuation | |||||
| P/E | — | — | — | 15.98 | — |
| EV/EBITDA | 4.52 | 4.52 | 4.71 | 3.46 | 5.34 |
| P/B | 0.50 | 0.50 | 0.68 | 1.34 | 1.94 |
| Growth & Yield | |||||
| Revenue Growth | -21.8% | -21.8% | -22.4% | 26.8% | — |
| EPS Growth | -481.3% | -481.3% | -254.8% | 130.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-41.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.92 → -11.16
Residual
-41.2%
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.