Financial Services / Shell CompaniesLSE
$243.00
-24.50 (-8.97%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 100.0/100
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
25/100
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
$27M
P/E
N/A
•EV/EBITDA
N/A
•ROE
93.2%
↑Gross Margin
N/A
•Debt/Equity
-0.39
↓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
—
FCF / Net income
0.28x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-1.4M · FCF $-397238.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $-1.4M | $-1.4M | $-1.8M | $-2.6M | $-797650.00 |
| EBITDA | $-1.3M | $-1.3M | $-2.1M | $-2.6M | $-797650.00 |
| EPS | -0.16 | -0.16 | -0.23 | -0.40 | -0.20 |
| Balance Sheet | |||||
| Debt/Equity | -0.39 | -0.39 | -0.20 | -0.40 | — |
| Current Ratio | 0.29 | 0.29 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-397238.00 | $-397238.00 | $-1.6M | $-2.4M | $-285171.00 |
| Returns | |||||
| ROE | 93.2% | 93.2% | 340.1% | 320.7% | -132.6% |
| Valuation | |||||
| P/B | — | — | — | — | 617.23 |
| Growth & Yield | |||||
| EPS Growth | 30.9% | 30.9% | 41.8% | -102.5% | — |
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
+60.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.23 → -0.16
Residual
+60.6%
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.