Financial Services / Shell CompaniesLSE
$4.03
-0.22 (-5.29%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 0.0/100
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
29/100
D
Piotroski
2/9
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
$9M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-70.9%
↓Gross Margin
13.2%
↓Debt/Equity
0.41
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+190.4%
FCF CAGR
—
FCF margin
-119.3%
FCF / Net income
1.12x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.6M · net income $-2.8M · FCF $-3.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.6M | $2.6M | — | $417457.00 | $107632.00 |
| Net Income | $-2.8M | $-2.8M | $-2.1M | $-1.8M | $-988479.00 |
| EBITDA | $-2.7M | $-2.7M | $-1.1M | $-1.6M | $-748044.00 |
| EPS | -0.00 | -0.00 | -0.00 | -0.50 | — |
| Gross Margin | 13.2% | 13.2% | — | -60.6% | -466.0% |
| Operating Margin | -43.8% | -43.8% | — | -394.4% | -1861.5% |
| Net Margin | -106.9% | -106.9% | — | -436.3% | -918.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.41 | 0.41 | -8.48 | 0.20 | 0.22 |
| Current Ratio | 1.01 | 1.01 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-3.1M | $-3.1M | $-1.3M | $-1.1M | $-1.7M |
| Returns | |||||
| ROE | -70.9% | -70.9% | 2131.6% | -107.3% | -50.0% |
| Valuation | |||||
| P/B | 62.14 | 62.14 | — | 127.53 | 467.21 |
| Growth & Yield | |||||
| Revenue Growth | — | — | — | 287.9% | — |
| EPS Growth | 89.4% | 89.4% | 99.1% | — | — |
Revenue, Net Income & Free Cash Flow ($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
+25.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → -0.00
Residual
+25.8%
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.