Unknown / UnknownLSE
$1494.60
+22.10 (+1.50%)
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 14%
FCF escenarios
weak_data · normalized FCF $-691000.00 · quality 29.0/100
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
22/100
D
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
$167M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-4.1%
↓Gross Margin
N/A
•Debt/Equity
N/A
•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
11.5%
FCF / Net income
0.10x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $-6.0M · net income $-6.8M · FCF $-691000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $-6.0M | $-6.0M | $5.3M | $15.5M | $-24.5M |
| Net Income | $-6.8M | $-6.8M | $4.6M | $15.3M | $-25.4M |
| EPS | -0.58 | -0.58 | 0.39 | 1.28 | -2.13 |
| Net Margin | 112.3% | 112.3% | 86.7% | 98.5% | 103.6% |
| Cash Flow | |||||
| Free Cash Flow | $-691000.00 | $-691000.00 | $-713000.00 | $-288000.00 | — |
| Returns | |||||
| ROE | -4.1% | -4.1% | 2.6% | 8.9% | -16.3% |
| Valuation | |||||
| P/E | — | — | 3305.68 | 919.42 | — |
| P/B | 107.28 | 107.28 | 87.06 | 82.23 | 90.14 |
| Growth & Yield | |||||
| Revenue Growth | -213.6% | -213.6% | -65.9% | 163.3% | — |
| EPS Growth | -249.5% | -249.5% | -69.9% | 160.3% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
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
+20.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.39 → -0.58
Residual
+20.0%
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.