Unknown / UnknownLSE
$1304.00
-4.00 (-0.30%)
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 15%
FCF escenarios
weak_data · normalized FCF $-5.1M · quality 29.7/100
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
18/100
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
$253M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-37.4%
↓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
6.5%
FCF / Net income
0.06x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $-78.8M · net income $-82.7M · FCF $-5.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $-78.8M | $-78.8M | $78.0M | $-37.7M | $-209.7M |
| Net Income | $-82.7M | $-82.7M | $74.6M | $-41.3M | $-202.4M |
| EPS | -2.62 | -2.62 | 2.07 | -1.02 | -4.88 |
| Net Margin | 104.9% | 104.9% | 95.6% | 109.7% | 96.5% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.13 | 0.06 | 0.08 |
| Cash Flow | |||||
| Free Cash Flow | $-5.1M | $-5.1M | $-4.2M | $-5.9M | $-12.1M |
| Returns | |||||
| ROE | -37.4% | -37.4% | 20.6% | -12.5% | -51.3% |
| Valuation | |||||
| P/E | — | — | 466.18 | — | — |
| P/B | 185.77 | 185.77 | 96.26 | 92.46 | 98.82 |
| Growth & Yield | |||||
| Revenue Growth | -201.0% | -201.0% | 307.1% | 82.0% | — |
| EPS Growth | -226.7% | -226.7% | 302.0% | 79.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+81.2%
Start / end P/E
n/dx → n/dx
EPS bridge
2.07 → -2.62
Residual
+81.2%
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.