Unknown / UnknownLSE
$74.50
+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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $129500.00 · quality 46.3/100
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
12/100
F
Piotroski
2/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
8/100
SEC 0%
Sin guardar todavía.
Market Cap
$311M
P/E
3461.5x
↑EV/EBITDA
N/A
•ROE
2.6%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2024–2025 · 1 años de histórico normalizado
Revenue CAGR
-33.0%
FCF CAGR
—
FCF margin
13.1%
FCF / Net income
0.15x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.6M · net income $6.8M · FCF $1.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 |
|---|---|---|---|
| Income Statement | |||
| Revenue | $7.6M | $7.6M | $11.4M |
| Net Income | $6.8M | $6.8M | $10.6M |
| EPS | 0.02 | 0.02 | 0.04 |
| Net Margin | 88.7% | 88.7% | 93.3% |
| Cash Flow | |||
| Free Cash Flow | $1.0M | $1.0M | $-744000.00 |
| Returns | |||
| ROE | 2.6% | 2.6% | 4.8% |
| Valuation | |||
| P/E | 3461.54 | 3461.54 | 1847.58 |
| P/B | 90.96 | 90.96 | 89.06 |
| Growth & Yield | |||
| Revenue Growth | 127.0% | 127.0% | — |
| EPS Growth | 130.2% | 130.2% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
3Y implied EPS CAGR
568.8%
EPS terminal req.
$6.61
Spread vs growth
-438.6%
5Y implied EPS CAGR
224.9%
EPS terminal req.
$8.00
Spread vs growth
-94.7%
10Y implied EPS CAGR
89.0%
EPS terminal req.
$12.88
Spread vs growth
41.2%
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
-2.6%
Start / end P/E
1766.7x → 3371.0x
EPS bridge
0.04 → 0.02
Residual
-44.5%
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.