Basic Materials / Agricultural InputsLSE
$0.30
+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 17%
FCF escenarios
weak_data · normalized FCF $-405236.00 · quality 42.0/100
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
17/100
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
$2M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-81.2%
↓Gross Margin
3.4%
↓Debt/Equity
0.70
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-18.3%
FCF CAGR
—
FCF margin
-15.3%
FCF / Net income
0.11x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.6M · net income $-3.7M · FCF $-405236.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.6M | $2.6M | $3.1M | $8.6M | $4.9M |
| Net Income | $-3.7M | $-3.7M | $-3.2M | $197797.00 | $-4.2M |
| EBITDA | $-3.0M | $-3.0M | $-2.7M | $755946.00 | $-4.1M |
| EPS | -0.02 | -0.02 | -0.02 | 0.00 | -0.02 |
| Gross Margin | 3.4% | 3.4% | 47.4% | 66.8% | 73.9% |
| Operating Margin | -97.2% | -97.2% | -76.5% | 19.9% | -2.9% |
| Net Margin | -138.4% | -138.4% | -101.5% | 2.3% | -85.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.70 | 0.70 | 0.38 | 0.03 | 0.03 |
| Current Ratio | 54.35 | 54.35 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-405236.00 | $-405236.00 | $-4.1M | $406008.00 | $-1.3M |
| Returns | |||||
| ROE | -81.2% | -81.2% | -43.4% | 2.0% | -48.4% |
| Valuation | |||||
| P/E | — | — | — | 7954.55 | — |
| EV/EBITDA | — | — | — | 2173.55 | — |
| P/B | 15.90 | 15.90 | 21.28 | 169.41 | 108.97 |
| Growth & Yield | |||||
| Revenue Growth | -15.4% | -15.4% | -63.7% | 77.5% | — |
| EPS Growth | 8.9% | 8.9% | -1627.3% | 104.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+0.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.02 → -0.02
Residual
+0.0%
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.