Consumer Cyclical / RestaurantsLSE
$0.34
+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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.6M · quality 41.7/100
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
8/100
F
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
$8M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-1568.9%
↓Gross Margin
29.7%
↑Debt/Equity
45.31
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-10.7%
FCF CAGR
-24.8%
FCF margin
3.8%
FCF / Net income
-0.13x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $31.3M · net income $-9.3M · FCF $1.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $31.3M | $31.3M | $36.6M | $46.9M | $44.0M |
| Net Income | $-9.3M | $-9.3M | $16.0M | $-14.5M | $-6.4M |
| EBITDA | $-5.4M | $-5.4M | $20.7M | $-8.1M | $297000.00 |
| EPS | — | — | 0.09 | -0.10 | -0.04 |
| Gross Margin | 29.7% | 29.7% | 32.7% | 4.6% | -0.2% |
| Operating Margin | -1.8% | -1.8% | -7.2% | -0.3% | -4.9% |
| Net Margin | -29.8% | -29.8% | 43.8% | -30.9% | -14.6% |
| Balance Sheet | |||||
| Debt/Equity | 45.31 | 45.31 | 92.65 | -2.96 | -24.57 |
| Current Ratio | 1.56 | 1.56 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.2M | $1.2M | $1.6M | $2.2M | $2.8M |
| Returns | |||||
| ROE | -1568.9% | -1568.9% | 5143.3% | 87.7% | 314.1% |
| Valuation | |||||
| P/E | — | — | 11.14 | — | — |
| EV/EBITDA | — | — | 9.89 | — | 2162.75 |
| P/B | 1292.16 | 1292.16 | 572.88 | — | — |
| Growth & Yield | |||||
| Revenue Growth | -14.4% | -14.4% | -21.9% | 6.5% | — |
| EPS Growth | — | — | 188.5% | -124.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-47.7%
Start / end P/E
n/dx → n/dx
EPS bridge
0.09 → n/d
Residual
-47.7%
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.