Unknown / UnknownLSE
$239.35
-1.65 (-0.68%)
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 16%
FCF escenarios
weak_data · normalized FCF $-2.7M · quality 35.3/100
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
29/100
D
Piotroski
4/9
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
$405M
P/E
309.9x
↑EV/EBITDA
N/A
•ROE
22.2%
↑Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+33.2%
FCF CAGR
—
FCF margin
-7.7%
FCF / Net income
-0.09x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $114.8M · net income $96.7M · FCF $-8.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $114.8M | $114.8M | $43.3M | $8.9M | $48.6M |
| Net Income | $96.7M | $96.7M | $34.6M | $9.2M | $40.4M |
| EPS | 0.77 | 0.77 | 0.39 | 0.09 | 0.55 |
| Net Margin | 84.2% | 84.2% | 79.8% | 103.5% | 83.0% |
| Cash Flow | |||||
| Free Cash Flow | $-8.9M | $-8.9M | $-2.7M | $-2.7M | $-1.7M |
| Returns | |||||
| ROE | 22.2% | 22.2% | 14.9% | 4.9% | 29.5% |
| Valuation | |||||
| P/E | 309.88 | 309.88 | 535.58 | 1847.94 | 296.97 |
| P/B | 68.79 | 68.79 | 79.64 | 90.99 | 87.73 |
| Growth & Yield | |||||
| Revenue Growth | 165.0% | 165.0% | 386.2% | -81.7% | — |
| EPS Growth | 99.8% | 99.8% | 308.1% | -82.7% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
3Y implied EPS CAGR
201.8%
EPS terminal req.
$21.24
Spread vs growth
-102.0%
5Y implied EPS CAGR
101.6%
EPS terminal req.
$25.70
Spread vs growth
-1.7%
10Y implied EPS CAGR
48.9%
EPS terminal req.
$41.39
Spread vs growth
50.9%
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
-13.4%
Start / end P/E
715.4x → 309.9x
EPS bridge
0.39 → 0.77
Residual
-56.6%
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.