Financial Services / Asset ManagementLSE
$0.10
-0.00 (-4.76%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 0.0/100
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
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
$1M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-18.3%
↓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
—
FCF / Net income
1.95x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-391000.0 · FCF $-761000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | — | — | $-94000.00 | $-35000.00 | $221000.00 |
| Net Income | $-391000.00 | $-391000.00 | $-845000.00 | $-1.7M | $-2.4M |
| EBITDA | $-415000.00 | $-415000.00 | $-873000.00 | $-1.9M | $-2.5M |
| EPS | -0.00 | -0.00 | -0.00 | -0.00 | -0.01 |
| Gross Margin | — | — | 380.9% | 854.3% | -14.9% |
| Operating Margin | — | — | 928.7% | 5300.0% | -1117.6% |
| Net Margin | — | — | 898.9% | 4874.3% | -1097.7% |
| Balance Sheet | |||||
| Current Ratio | 2.46 | 2.46 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-761000.00 | $-761000.00 | $-531000.00 | $-514000.00 | $-489000.00 |
| Returns | |||||
| ROE | -18.3% | -18.3% | -54.3% | -79.5% | -63.0% |
| Valuation | |||||
| P/B | 47.41 | 47.41 | 50.92 | 77.55 | 69.31 |
| Growth & Yield | |||||
| Revenue Growth | — | — | -168.6% | -115.8% | — |
| EPS Growth | 74.9% | 74.9% | 54.9% | 29.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-20.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → -0.00
Residual
-20.0%
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.