Unknown / UnknownLSE
$65.50
+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 34% · confianza 14%
FCF escenarios
weak_data · normalized FCF $-1.5M · quality 27.7/100
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
11/100
F
Piotroski
1/9
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
$268M
P/E
65.5x
↑EV/EBITDA
N/A
•ROE
1.7%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-50.6%
FCF / Net income
-0.61x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.7M · net income $4.7M · FCF $-2.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.7M | $5.7M | $12.5M | $5.0M | $-5.6M |
| Net Income | $4.7M | $4.7M | $11.4M | $4.3M | $-6.3M |
| EPS | — | — | — | 0.02 | -0.04 |
| Net Margin | 82.7% | 82.7% | 91.3% | 87.1% | 111.7% |
| Cash Flow | |||||
| Free Cash Flow | $-2.9M | $-2.9M | $-1.2M | $-1.5M | $-1.7M |
| Returns | |||||
| ROE | 1.7% | 1.7% | 4.5% | 3.4% | -5.2% |
| Valuation | |||||
| P/E | 65.50 | 65.50 | — | 2791.16 | — |
| P/B | 92.63 | 92.63 | 93.10 | 95.43 | 92.96 |
| Growth & Yield | |||||
| Revenue Growth | -54.1% | -54.1% | 150.7% | 188.4% | — |
| EPS Growth | — | — | — | 161.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
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
-5.8%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
-5.8%
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.