Basic Materials / Other Industrial Metals & MiningLSE
$3.52
-0.13 (-3.55%)
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 25%
FCF escenarios
weak_data · normalized FCF $-1.1M · quality 71.3/100
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
21/100
D
Piotroski
1/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$10M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-8.8%
↓Gross Margin
N/A
•Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
1.37x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-828000.0 · FCF $-1.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Net Income | $-828000.00 | $-828000.00 | $-658000.00 | $-1.7M | $-1.2M | — |
| EBITDA | $-824000.00 | $-824000.00 | $-830000.00 | $-1.7M | $-1.2M | — |
| EPS | -0.00 | -0.00 | -0.00 | -0.01 | -0.01 | — |
| Balance Sheet | ||||||
| Debt/Equity | 0.00 | 0.00 | — | — | — | 0.01 |
| Current Ratio | 1.03 | 1.03 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $-1.1M | $-1.1M | $-601000.00 | $-1.6M | $-3.2M | — |
| Returns | ||||||
| ROE | -8.8% | -8.8% | -7.4% | -18.8% | -13.7% | — |
| Valuation | ||||||
| P/B | 94.70 | 94.70 | 35.47 | 36.43 | 66.98 | 77.97 |
| Growth & Yield | ||||||
| EPS Growth | 8.3% | 8.3% | 71.4% | -14.5% | — | — |
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
-9.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → -0.00
Residual
-9.3%
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.