Unknown / UnknownLSE
$0.93
+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 19%
FCF escenarios
weak_data · normalized FCF $-446000.00 · quality 50.7/100
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
13/100
F
Piotroski
5/9
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
$2M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-33.3%
↓Gross Margin
N/A
•Debt/Equity
0.05
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-21.7%
FCF / Net income
0.35x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.1M · net income $-1.3M · FCF $-446000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.1M | $2.1M | $1.3M | $-25000.00 | $-139000.00 |
| Net Income | $-1.3M | $-1.3M | $-1.3M | $-341000.00 | $-422000.00 |
| EPS | -0.01 | -0.01 | -0.01 | -0.08 | -0.01 |
| Net Margin | -61.8% | -61.8% | -104.7% | 1364.0% | 303.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.05 | 0.05 | 0.08 | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-446000.00 | $-446000.00 | $-1.0M | $-339000.00 | $-226000.00 |
| Returns | |||||
| ROE | -33.3% | -33.3% | -32.8% | -27.8% | -27.3% |
| Valuation | |||||
| P/B | 33.35 | 33.35 | 113.00 | 30.79 | 119.14 |
| Growth & Yield | |||||
| Revenue Growth | 60.1% | 60.1% | 5224.0% | 82.0% | — |
| EPS Growth | 33.8% | 33.8% | 82.6% | -566.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-5.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → -0.01
Residual
-5.1%
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.