Technology / Electronic ComponentsLSE
$0.28
-0.03 (-9.68%)
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 33% · confianza 24%
FCF escenarios
weak_data · normalized FCF $-4.1M · quality 72.3/100
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
32/100
D
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
$16M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-58.6%
↓Gross Margin
29.7%
↓Debt/Equity
0.26
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-3.9%
FCF CAGR
—
FCF margin
-51.5%
FCF / Net income
0.65x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.9M · net income $-3.9M · FCF $-2.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.9M | $4.9M | $4.6M | $3.6M | $5.6M |
| Net Income | $-3.9M | $-3.9M | $-6.1M | $-5.6M | $-4.9M |
| EBITDA | $-3.7M | $-3.7M | $-5.8M | $-4.5M | $-4.6M |
| EPS | -0.00 | -0.00 | -0.01 | -0.01 | -0.01 |
| Gross Margin | 29.7% | 29.7% | 30.0% | 43.3% | 45.4% |
| Operating Margin | -84.0% | -84.0% | -127.2% | -147.4% | -87.2% |
| Net Margin | -79.5% | -79.5% | -133.7% | -153.1% | -88.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.26 | 0.26 | 0.62 | 0.50 | 0.35 |
| Current Ratio | 3.62 | 3.62 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.5M | $-2.5M | $-4.1M | $-4.5M | $-2.8M |
| Returns | |||||
| ROE | -58.6% | -58.6% | -138.0% | -85.1% | -72.2% |
| Valuation | |||||
| P/B | 199.55 | 199.55 | 58.25 | 115.37 | 286.41 |
| Growth & Yield | |||||
| Revenue Growth | 7.5% | 7.5% | 26.5% | -34.6% | — |
| EPS Growth | 85.2% | 85.2% | 50.9% | -10.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+80.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → -0.00
Residual
+80.6%
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.