Unknown / UnknownLSE
$84.00
+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 14%
FCF escenarios
weak_data · normalized FCF $-936000.00 · quality 27.7/100
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
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
$74M
P/E
1081.1x
↑EV/EBITDA
N/A
•ROE
6.4%
↑Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+109.6%
FCF CAGR
—
FCF margin
-35.5%
FCF / Net income
-0.41x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.6M · net income $3.1M · FCF $-1.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.6M | $3.6M | $3.2M | $11000.00 | $387000.00 |
| Net Income | $3.1M | $3.1M | $3.0M | $-326000.00 | $96000.00 |
| EPS | 0.08 | 0.08 | 0.12 | -0.02 | 0.01 |
| Net Margin | 85.9% | 85.9% | 93.4% | -2963.6% | 24.8% |
| Cash Flow | |||||
| Free Cash Flow | $-1.3M | $-1.3M | $-936000.00 | $-729000.00 | $-459000.00 |
| Returns | |||||
| ROE | 6.4% | 6.4% | 10.2% | -1.7% | 0.8% |
| Valuation | |||||
| P/E | 1081.08 | 1081.08 | 798.61 | — | 8500.00 |
| P/B | 68.93 | 68.93 | 81.76 | 79.06 | 70.02 |
| Growth & Yield | |||||
| Revenue Growth | 10.8% | 10.8% | 29136.4% | -97.2% | — |
| EPS Growth | -32.6% | -32.6% | 733.0% | -282.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
3Y implied EPS CAGR
357.8%
EPS terminal req.
$7.45
Spread vs growth
-390.3%
5Y implied EPS CAGR
158.8%
EPS terminal req.
$9.02
Spread vs growth
-191.3%
10Y implied EPS CAGR
68.7%
EPS terminal req.
$14.52
Spread vs growth
-101.3%
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
-13.0%
Start / end P/E
837.7x → 1081.1x
EPS bridge
0.12 → 0.08
Residual
-9.5%
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.