Financial Services / Credit ServicesLSE
$14.50
+0.00 (+0.00%)
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
14/100
F
Piotroski
2/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$30M
P/E
N/A
•EV/EBITDA
N/A
•ROE
70.0%
↑Gross Margin
-3013.9%
↓Debt/Equity
-0.87
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2024 · 2 años de histórico normalizado
Revenue CAGR
+1020.9%
FCF CAGR
—
FCF margin
-80294.1%
FCF / Net income
0.86x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5334.1 · net income $-5.0M · FCF $-4.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $5334.09 | $5334.09 | — | $42.45 |
| Net Income | $-5.0M | $-5.0M | — | $-482693.33 |
| EBITDA | $-5.0M | $-5.0M | — | $-481949.84 |
| EPS | -0.25 | -0.25 | — | -0.02 |
| Gross Margin | -3013.9% | -3013.9% | — | — |
| Operating Margin | -93628.9% | -93628.9% | — | -1133437.2% |
| Net Margin | -93709.9% | -93709.9% | — | -1137060.0% |
| Balance Sheet | ||||
| Debt/Equity | -0.87 | -0.87 | -0.74 | — |
| Cash Flow | ||||
| Free Cash Flow | $-4.3M | $-4.3M | — | $-388262.91 |
| Returns | ||||
| ROE | 70.0% | 70.0% | — | -211.7% |
Revenue, Net Income & Free Cash Flow ($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
-99.6%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → -0.25
Residual
-99.6%
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.