Financial Services / Shell CompaniesLSE
$2.50
+0.00 (+0.00%)
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 0.0/100
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
11/100
F
Piotroski
1/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$262500
P/E
N/A
•EV/EBITDA
N/A
•ROE
-41.1%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2024 · 2 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
0.96x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-185092.0 · FCF $-178229.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Income Statement | ||||
| Net Income | $-185092.00 | $-185092.00 | $-152521.00 | — |
| EBITDA | $-153596.00 | $-153596.00 | $-150697.00 | — |
| EPS | -0.02 | -0.02 | -0.01 | — |
| Balance Sheet | ||||
| Current Ratio | 8.13 | 8.13 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $-178229.00 | $-178229.00 | $-156149.00 | — |
| Returns | ||||
| ROE | -41.1% | -41.1% | -24.0% | — |
| Valuation | ||||
| P/B | 58.29 | 58.29 | 95.01 | 74.06 |
| Growth & Yield | ||||
| EPS Growth | -20.0% | -20.0% | — | — |
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
-41.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → -0.02
Residual
-41.2%
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.