Unknown / UnknownLSE
$361.50
+0.50 (+0.14%)
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 27% · confianza 25%
FCF escenarios
weak_data · normalized FCF $17.2M · 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
6/100
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
$106M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-0.3%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
+15.3%
FCF margin
4580.1%
FCF / Net income
-39.59x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $376000.0 · net income $-435000.0 · FCF $17.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $376000.00 | $376000.00 | $-1.6M | $-6.9M | $-37.7M |
| Net Income | $-435000.00 | $-435000.00 | $-2.5M | $-7.3M | $-38.1M |
| EPS | -0.01 | -0.01 | -0.08 | -0.22 | -1.13 |
| Net Margin | -115.7% | -115.7% | 152.3% | 106.3% | 101.0% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.09 | 0.05 | — |
| Cash Flow | |||||
| Free Cash Flow | $17.2M | $17.2M | $21.8M | $-7.5M | $11.2M |
| Returns | |||||
| ROE | -0.3% | -0.3% | -1.8% | -4.6% | -21.8% |
| Valuation | |||||
| P/B | 84.57 | 84.57 | 90.90 | 88.03 | 90.60 |
| Growth & Yield | |||||
| Revenue Growth | 123.3% | 123.3% | 76.7% | 81.7% | — |
| EPS Growth | 80.9% | 80.9% | 65.4% | 80.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-3.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.08 → -0.01
Residual
-3.1%
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.