Communication Services / Internet Content & InformationLSE
$0.21
+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 24%
FCF escenarios
weak_data · normalized FCF $-2.0M · quality 70.3/100
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
29/100
D
Piotroski
4/9
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
$38M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-105.2%
↓Gross Margin
89.9%
↑Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+11.4%
FCF CAGR
—
FCF margin
-142.6%
FCF / Net income
0.74x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.4M · net income $-2.7M · FCF $-2.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.4M | $1.4M | $436000.00 | $1.8M | $1.0M |
| Net Income | $-2.7M | $-2.7M | $-959000.00 | $-3.8M | $-2.5M |
| EBITDA | $-2.2M | $-2.2M | $-779000.00 | $-2.8M | $-1.7M |
| EPS | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 |
| Gross Margin | 89.9% | 89.9% | 89.0% | 0.7% | 44.0% |
| Operating Margin | -134.4% | -134.4% | -288.8% | -169.1% | -195.1% |
| Net Margin | -191.9% | -191.9% | -220.0% | -207.7% | -245.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.04 | 0.08 | 0.02 |
| Current Ratio | 1.53 | 1.53 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.0M | $-2.0M | $-1.4M | $-2.3M | $-1.4M |
| Returns | |||||
| ROE | -105.2% | -105.2% | -117.8% | -710.9% | -113.8% |
| Valuation | |||||
| P/B | 722.44 | 722.44 | 241.27 | 711.89 | 313.20 |
| Growth & Yield | |||||
| Revenue Growth | 223.9% | 223.9% | -76.1% | 78.5% | — |
| EPS Growth | -63.2% | -63.2% | 79.6% | 8.8% | — |
Revenue, Net Income & Free Cash Flow ($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
+3395.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → -0.00
Residual
+3395.9%
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.