Financial Services / Shell CompaniesLSE
$0.42
-0.05 (-10.53%)
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 91.0/100
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
26/100
D
Piotroski
1/9
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
$1M
P/E
N/A
•EV/EBITDA
N/A
•ROE
22.0%
↑Gross Margin
N/A
•Debt/Equity
-0.68
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
0.23x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-182934.0 · FCF $-41809.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $-182934.00 | $-182934.00 | $-111877.00 | $-126237.00 | $-697706.00 |
| EBITDA | $-151321.00 | $-151321.00 | $-82281.00 | $-98689.00 | $-673033.00 |
| EPS | -0.00 | -0.00 | -0.00 | -0.00 | -0.01 |
| Balance Sheet | |||||
| Debt/Equity | -0.68 | -0.68 | -0.83 | -0.94 | -1.17 |
| Current Ratio | 9.86 | 9.86 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-41809.00 | $-41809.00 | $-85707.00 | $-86053.00 | $-485756.00 |
| Returns | |||||
| ROE | 22.0% | 22.0% | 17.2% | 23.5% | 169.9% |
| Growth & Yield | |||||
| EPS Growth | -61.1% | -61.1% | 10.0% | 82.1% | — |
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
-59.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → -0.00
Residual
-59.1%
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.