Financial Services / Shell CompaniesLSE
$8.99
-0.01 (-0.11%)
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
25/100
D
Piotroski
2/9
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
$6M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-7.6%
↓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
—
FCF / Net income
1.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-323251.0 · FCF $-334207.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $-323251.00 | $-323251.00 | $-550616.00 | $-1.3M | $-251321.00 |
| EBITDA | $-338698.00 | $-338698.00 | $-587513.00 | $-1.4M | $-253635.00 |
| EPS | -0.00 | -0.00 | -0.01 | -0.02 | -0.00 |
| Balance Sheet | |||||
| Current Ratio | 50.91 | 50.91 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-334207.00 | $-334207.00 | $-1.4M | $-441378.00 | $-264479.00 |
| Returns | |||||
| ROE | -7.6% | -7.6% | -12.0% | -25.5% | -3.9% |
| Valuation | |||||
| P/B | 147.55 | 147.55 | 126.17 | 218.88 | 128.26 |
| Growth & Yield | |||||
| EPS Growth | 41.8% | 41.8% | 57.8% | -419.4% | — |
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
+63.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → -0.00
Residual
+63.5%
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.