Unknown / UnknownLSE
$302.00
-3.00 (-0.98%)
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 19%
FCF escenarios
weak_data · normalized FCF $-6.1M · quality 45.0/100
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
18/100
F
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$182M
P/E
302.0x
↑EV/EBITDA
N/A
•ROE
0.3%
↓Gross Margin
N/A
•Debt/Equity
0.09
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
-55.8%
FCF CAGR
—
FCF margin
-295.6%
FCF / Net income
-13.01x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.3M · net income $742602.0 · FCF $-9.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $3.3M | $3.3M | $-312522.00 | $52.1M | — | $85.6M |
| Net Income | $742602.00 | $742602.00 | $-4.2M | $48.2M | — | $78.9M |
| EPS | — | — | -0.07 | 0.80 | — | 1.31 |
| Net Margin | 22.7% | 22.7% | 1355.1% | 92.6% | — | 92.2% |
| Balance Sheet | ||||||
| Debt/Equity | 0.09 | 0.09 | 0.10 | 0.03 | 0.06 | — |
| Cash Flow | ||||||
| Free Cash Flow | $-9.7M | $-9.7M | $-6.1M | $-2.7M | — | $-3.1M |
| Returns | ||||||
| ROE | 0.3% | 0.3% | -1.4% | 16.0% | — | — |
| Valuation | ||||||
| P/E | 302.00 | 302.00 | — | 602.86 | — | 225.36 |
| P/B | 62.28 | 62.28 | 93.48 | 96.52 | 87.38 | — |
| Growth & Yield | ||||||
| Revenue Growth | 1145.7% | 1145.7% | -100.6% | — | — | — |
| EPS Growth | — | — | -108.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-30.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.07 → n/d
Residual
-30.1%
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.