Communication Services / Internet Content & InformationLSE
$0.04
-0.00 (-7.61%)
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 $-950486.00 · quality 70.7/100
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
24/100
D
Piotroski
2/9
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
$2M
P/E
0.0x
↓EV/EBITDA
N/A
•ROE
-263.0%
↓Gross Margin
16.7%
↓Debt/Equity
0.10
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-31.7%
FCF CAGR
—
FCF margin
-46.1%
FCF / Net income
0.51x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $860580.0 · net income $-782733.0 · FCF $-396523.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $860580.00 | $860580.00 | $1.9M | $2.2M | $2.7M |
| Net Income | $-782733.00 | $-782733.00 | $-594442.00 | $-10.3M | $-3.8M |
| EBITDA | $-750761.00 | $-750761.00 | $-659234.00 | $-6.3M | $245186.00 |
| EPS | -0.00 | -0.00 | -0.00 | -0.01 | -0.00 |
| Gross Margin | 16.7% | 16.7% | 37.0% | 56.4% | 53.7% |
| Operating Margin | -60.5% | -60.5% | -53.0% | -116.5% | -52.8% |
| Net Margin | -91.0% | -91.0% | -31.4% | -468.2% | -141.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.10 | 0.10 | — | — | — |
| Current Ratio | 2.63 | 2.63 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-396523.00 | $-396523.00 | $-950486.00 | $-2.9M | $-3.3M |
| Returns | |||||
| ROE | -263.0% | -263.0% | -162.9% | -2273.4% | -43.5% |
| Valuation | |||||
| P/E | 0.01 | 0.01 | — | — | — |
| EV/EBITDA | — | — | — | — | 3769.33 |
| P/B | 538.17 | 538.17 | 170.81 | 261.67 | 105.66 |
| Growth & Yield | |||||
| Revenue Growth | -54.6% | -54.6% | -13.5% | -18.7% | — |
| EPS Growth | 0.0% | 0.0% | 96.6% | -47.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-43.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → -0.00
Residual
-43.3%
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.