Unknown / UnknownLSE
$825.00
+25.00 (+3.13%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF n/d · quality 50.0/100
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
23/100
D
Piotroski
3/9
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
$95M
P/E
4.2x
↓EV/EBITDA
N/A
•ROE
22.2%
↑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
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $23.9M · net income $23.0M · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $23.9M | $23.9M | $13.3M | $942000.00 | $-31.4M |
| Net Income | $23.0M | $23.0M | $12.5M | $169000.00 | $-32.7M |
| EPS | — | — | 1.06 | 0.01 | -2.73 |
| Net Margin | 96.4% | 96.4% | 93.5% | 17.9% | 104.1% |
| Returns | |||||
| ROE | 22.2% | 22.2% | 15.0% | 0.2% | -43.4% |
| Valuation | |||||
| P/E | 4.23 | 4.23 | 522.80 | 33566.43 | — |
| P/B | 93.32 | 93.32 | 78.21 | 77.93 | 85.98 |
| Growth & Yield | |||||
| Revenue Growth | 78.9% | 78.9% | 1315.5% | 103.0% | — |
| EPS Growth | — | — | 7290.2% | 100.5% | — |
Revenue, Net Income & Free Cash Flow ($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
+27.4%
Start / end P/E
n/dx → n/dx
EPS bridge
1.06 → n/d
Residual
+27.4%
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.