Unknown / UnknownLSE
$57.00
+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 $-3.6M · 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
11/100
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
$206M
P/E
57.0x
↑EV/EBITDA
N/A
•ROE
1.5%
↓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
-137.4%
FCF / Net income
-1.67x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.9M · net income $3.2M · FCF $-5.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.9M | $3.9M | $1.7M | $6.1M | $-10.7M |
| Net Income | $3.2M | $3.2M | $995424.00 | $5.5M | $-11.2M |
| EPS | — | — | 0.01 | — | -0.09 |
| Net Margin | 82.3% | 82.3% | 59.9% | 90.0% | 105.1% |
| Cash Flow | |||||
| Free Cash Flow | $-5.3M | $-5.3M | $-3.6M | $-3.1M | $-4.2M |
| Returns | |||||
| ROE | 1.5% | 1.5% | 0.5% | 4.5% | -10.3% |
| Valuation | |||||
| P/E | 57.00 | 57.00 | 11578.95 | — | — |
| P/B | 85.35 | 85.35 | 61.57 | 93.28 | 89.14 |
| Growth & Yield | |||||
| Revenue Growth | 132.2% | 132.2% | -72.7% | 157.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-8.1%
Start / end P/E
n/dx → n/dx
EPS bridge
0.01 → n/d
Residual
-8.1%
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.