Unknown / UnknownLSE
$83.00
+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 $-7.9M · quality 29.3/100
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
25/100
D
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
$472M
P/E
20.8x
↑EV/EBITDA
N/A
•ROE
3.6%
↑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
-50.9%
FCF CAGR
—
FCF margin
-19.8%
FCF / Net income
-0.22x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $25.9M · net income $23.3M · FCF $-5.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $25.9M | $25.9M | $-113.3M | $-107.6M | $219.2M |
| Net Income | $23.3M | $23.3M | $-115.9M | $-110.1M | $217.1M |
| EPS | — | — | — | -0.20 | 0.44 |
| Net Margin | 90.0% | 90.0% | 102.2% | 102.3% | 99.1% |
| Cash Flow | |||||
| Free Cash Flow | $-5.1M | $-5.1M | $-10.3M | $-7.9M | $-7.4M |
| Returns | |||||
| ROE | 3.6% | 3.6% | -18.6% | -14.9% | 25.8% |
| Valuation | |||||
| P/E | 20.75 | 20.75 | — | — | 377.90 |
| P/B | 73.23 | 73.23 | 41.15 | 80.55 | 97.47 |
| Growth & Yield | |||||
| Revenue Growth | 122.9% | 122.9% | -5.3% | -149.1% | — |
| EPS Growth | — | — | — | -145.1% | — |
Revenue, Net Income & Free Cash Flow ($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
+15.6%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
+15.6%
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.