Communication Services / Electronic Gaming & MultimediaLSE
$275.00
+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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $-348000.00 · quality 61.7/100
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
39/100
D
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
8/100
SEC 0%
Sin guardar todavía.
Market Cap
$289M
P/E
68.8x
↑EV/EBITDA
3731.7x
↑ROE
-13.7%
↓Gross Margin
54.7%
↑Debt/Equity
-1.63
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2024 · 1 años de histórico normalizado
Revenue CAGR
+599.1%
FCF CAGR
—
FCF margin
-2.5%
FCF / Net income
-0.67x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $137.9M · net income $5.1M · FCF $-3.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 |
|---|---|---|---|
| Income Statement | |||
| Revenue | $137.9M | $137.9M | $19.7M |
| Net Income | $5.1M | $5.1M | $4.7M |
| EBITDA | $7.8M | $7.8M | $6.0M |
| EPS | 0.05 | 0.05 | 0.04 |
| Gross Margin | 54.7% | 54.7% | 78.3% |
| Operating Margin | 10.3% | 10.3% | 29.5% |
| Net Margin | 3.7% | 3.7% | 24.0% |
| Balance Sheet | |||
| Debt/Equity | -1.63 | -1.63 | — |
| Current Ratio | 1.59 | 1.59 | — |
| Cash Flow | |||
| Free Cash Flow | $-3.4M | $-3.4M | $2.7M |
| Returns | |||
| ROE | -13.7% | -13.7% | 125.9% |
| Valuation | |||
| P/E | 68.75 | 68.75 | — |
| EV/EBITDA | 3731.66 | 3731.66 | — |
| Growth & Yield | |||
| Revenue Growth | 599.1% | 599.1% | — |
| EPS Growth | 7.5% | 7.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
696.5%
EPS terminal req.
$24.40
Spread vs growth
-689.0%
5Y implied EPS CAGR
260.8%
EPS terminal req.
$29.53
Spread vs growth
-253.3%
10Y implied EPS CAGR
99.2%
EPS terminal req.
$47.55
Spread vs growth
-91.7%
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
+26.4%
Start / end P/E
4840.2x → 5694.3x
EPS bridge
0.04 → 0.05
Residual
+1.3%
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.