Unknown / UnknownLSE
$46.80
+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 34% · confianza 18%
FCF escenarios
weak_data · normalized FCF $-2.5M · 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
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
$183M
P/E
46.8x
↑EV/EBITDA
N/A
•ROE
7.0%
↑Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-18.0%
FCF CAGR
—
FCF margin
-33.4%
FCF / Net income
-0.36x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $12.2M · net income $11.4M · FCF $-4.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $12.2M | $12.2M | $9.8M | $6.9M | $22.2M |
| Net Income | $11.4M | $11.4M | $9.1M | $6.2M | $21.6M |
| EPS | — | — | 0.04 | 0.03 | 0.11 |
| Net Margin | 93.3% | 93.3% | 92.0% | 90.2% | 97.2% |
| Cash Flow | |||||
| Free Cash Flow | $-4.1M | $-4.1M | $-1.8M | $-2.5M | $-1.7M |
| Returns | |||||
| ROE | 7.0% | 7.0% | 5.4% | 4.5% | 16.2% |
| Valuation | |||||
| P/E | 46.80 | 46.80 | 1474.36 | 1887.10 | 549.11 |
| P/B | 85.88 | 85.88 | 78.73 | 83.93 | 89.29 |
| Growth & Yield | |||||
| Revenue Growth | 24.1% | 24.1% | 42.9% | -68.9% | — |
| EPS Growth | — | — | 25.8% | -72.3% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
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
-4.1%
Start / end P/E
n/dx → n/dx
EPS bridge
0.04 → n/d
Residual
-4.1%
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.