Communication Services / Electronic Gaming & MultimediaWarsaw
$15.15
-0.20 (-1.32%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $720500.00 · quality 46.3/100
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
33/100
D
Piotroski
0/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$79M
P/E
12.5x
↓EV/EBITDA
N/A
•ROE
N/A
•Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2023 · 2 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income — · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2023 | 2022 | 2021 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | — | — | $27.2M | $22.7M |
| Net Income | — | — | $-7.9M | $6.4M |
| EBITDA | — | — | $-10.4M | $7.9M |
| EPS | — | — | -1.52 | 1.17 |
| Gross Margin | — | — | 113.3% | 110.7% |
| Operating Margin | — | — | 20.8% | 26.9% |
| Net Margin | — | — | -29.3% | 28.2% |
| Balance Sheet | ||||
| Current Ratio | 14.05 | 14.05 | — | — |
| Cash Flow | ||||
| Free Cash Flow | — | — | $437000.00 | $1.0M |
| Returns | ||||
| ROE | — | — | -27.7% | 14.2% |
| Valuation | ||||
| P/E | 12.52 | 12.52 | — | 20.51 |
| EV/EBITDA | — | — | — | 13.69 |
| P/B | — | — | 2.74 | 2.79 |
| Growth & Yield | ||||
| Revenue Growth | — | — | 19.9% | — |
| EPS Growth | — | — | -229.9% | — |
| Dividend Yield | 3.4% | 3.4% | — | — |
Revenue, Net Income & Free Cash Flow ($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
+60.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.52 → n/d
Residual
+56.9%
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.