Unknown / UnknownLSE
$111.00
+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 $3.6M · quality 47.3/100
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
17/100
F
Piotroski
1/9
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
$186M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-5.3%
↓Gross Margin
N/A
•Debt/Equity
0.00
↓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
36.4%
FCF / Net income
0.23x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $-9.5M · net income $-15.2M · FCF $-3.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $-9.5M | $-9.5M | $19.3M | $10.3M | $63.2M |
| Net Income | $-15.2M | $-15.2M | $13.8M | $4.9M | $59.3M |
| EPS | -0.09 | -0.09 | 0.08 | 0.03 | 0.35 |
| Net Margin | 160.1% | 160.1% | 71.6% | 47.6% | 93.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash Flow | |||||
| Free Cash Flow | $-3.5M | $-3.5M | $3.6M | $14.1M | $-48.8M |
| Returns | |||||
| ROE | -5.3% | -5.3% | 4.6% | 1.7% | 20.1% |
| Valuation | |||||
| P/E | — | — | 1224.69 | 3638.89 | 409.74 |
| P/B | 65.48 | 65.48 | 55.89 | 59.68 | 82.31 |
| Growth & Yield | |||||
| Revenue Growth | -149.3% | -149.3% | 87.8% | -83.7% | — |
| EPS Growth | -212.3% | -212.3% | 200.0% | -92.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-98.8%
Start / end P/E
n/dx → n/dx
EPS bridge
0.08 → -0.09
Residual
-98.8%
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.