Technology / Information Technology ServicesLSE
$0.41
-0.04 (-10.00%)
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 20%
FCF escenarios
weak_data · normalized FCF $-2.8M · quality 55.3/100
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
30/100
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
$9M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-25.8%
↓Gross Margin
33.0%
↑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
+297.1%
FCF CAGR
—
FCF margin
-97.7%
FCF / Net income
1.25x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.8M · net income $-2.2M · FCF $-2.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.8M | $2.8M | $1.5M | $442000.00 | $45000.00 |
| Net Income | $-2.2M | $-2.2M | $-1.2M | $-1.6M | $-1.4M |
| EBITDA | $-2.3M | $-2.3M | $-1.2M | $-1.1M | $-762000.00 |
| EPS | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 |
| Gross Margin | 33.0% | 33.0% | 51.7% | -30.1% | -671.1% |
| Operating Margin | -52.2% | -52.2% | -64.2% | -200.5% | -1728.9% |
| Net Margin | -77.9% | -77.9% | -84.3% | -368.3% | -3177.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.04 | 0.10 | 0.22 |
| Current Ratio | 1.11 | 1.11 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.8M | $-2.8M | $-4.8M | $157000.00 | $-2.1M |
| Returns | |||||
| ROE | -25.8% | -25.8% | -23.4% | -42.1% | -23.8% |
| Valuation | |||||
| P/B | 96.95 | 96.95 | 420.34 | 454.40 | 349.62 |
| Growth & Yield | |||||
| Revenue Growth | 92.2% | 92.2% | 231.7% | 882.2% | — |
| EPS Growth | -68.6% | -68.6% | 38.5% | 1.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-67.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → -0.00
Residual
-67.6%
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.