Basic Materials / Building MaterialsLSE
$11.75
+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 33% · confianza 23%
FCF escenarios
weak_data · normalized FCF $-1.2M · quality 62.7/100
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
18/100
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
$17M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-44.3%
↓Gross Margin
70.2%
↑Debt/Equity
0.70
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-161.0%
FCF / Net income
0.57x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.4M · net income $-3.9M · FCF $-2.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.4M | $1.4M | $139552.00 | — | — |
| Net Income | $-3.9M | $-3.9M | $-2.5M | $-334513.00 | — |
| EBITDA | $-3.2M | $-3.2M | $-2.0M | $-242698.00 | — |
| EPS | -0.05 | -0.05 | -0.04 | -0.03 | — |
| Gross Margin | 70.2% | 70.2% | 15.6% | — | — |
| Operating Margin | -156.7% | -156.7% | -992.7% | — | — |
| Net Margin | -281.0% | -281.0% | -1820.2% | — | — |
| Balance Sheet | |||||
| Debt/Equity | 0.70 | 0.70 | 0.47 | -5.27 | — |
| Current Ratio | 0.69 | 0.69 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.2M | $-2.2M | $-1.2M | $-724909.00 | — |
| Returns | |||||
| ROE | -44.3% | -44.3% | -22.8% | 100.1% | — |
| Valuation | |||||
| P/B | 103.77 | 103.77 | 76.84 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 897.4% | 897.4% | — | — | — |
| EPS Growth | -25.0% | -25.0% | -44.8% | — | — |
Revenue, Net Income & Free Cash Flow ($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
+160.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.04 → -0.05
Residual
+160.9%
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.