Unknown / UnknownLSE
$88.00
+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 15%
FCF escenarios
weak_data · normalized FCF $-1.0M · quality 29.7/100
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
5/100
F
Piotroski
0/9
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
$44M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-8.0%
↓Gross Margin
N/A
•Debt/Equity
N/A
•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
21.9%
FCF / Net income
0.19x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $-2.6M · net income $-3.1M · FCF $-568000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $-2.6M | $-2.6M | $-684000.00 | $12.7M | $14.1M |
| Net Income | $-3.1M | $-3.1M | $-1.1M | $12.1M | $13.6M |
| EPS | -0.08 | -0.08 | -0.00 | 0.32 | 0.38 |
| Net Margin | 118.4% | 118.4% | 167.1% | 95.6% | 96.7% |
| Cash Flow | |||||
| Free Cash Flow | $-568000.00 | $-568000.00 | $-1.0M | $-4.2M | $-1.1M |
| Returns | |||||
| ROE | -8.0% | -8.0% | -3.6% | 47.8% | 25.3% |
| Valuation | |||||
| P/E | — | — | — | 313.48 | 261.10 |
| P/B | 84.04 | 84.04 | 189.65 | 213.72 | 90.11 |
| Growth & Yield | |||||
| Revenue Growth | -278.9% | -278.9% | -105.4% | -9.9% | — |
| EPS Growth | -8268.5% | -8268.5% | -100.3% | -16.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-99.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → -0.08
Residual
-99.0%
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.