Financial Services / Asset ManagementLSE
$168.00
+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
10/100
F
Piotroski
0/9
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
$83M
P/E
N/A
•EV/EBITDA
N/A
•ROE
N/A
•Gross Margin
90.7%
↑Debt/Equity
N/A
•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
-129.4%
FCF / Net income
6.84x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.6M · net income $-1.6M · FCF $-11.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $8.6M | $8.6M | — | — | — | — |
| Net Income | $-1.6M | $-1.6M | $-3.0M | $-3.5M | $-1.9M | — |
| EBITDA | $-2.9M | $-2.9M | $-2.1M | $-1.5M | $-520787.00 | — |
| EPS | — | — | -0.23 | -0.28 | -0.15 | — |
| Gross Margin | 90.7% | 90.7% | — | — | — | — |
| Operating Margin | -28.5% | -28.5% | — | — | — | — |
| Net Margin | -18.9% | -18.9% | — | — | — | — |
| Balance Sheet | ||||||
| Current Ratio | 1.27 | 1.27 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $-11.1M | $-11.1M | $-2.3M | $-2.7M | $-2.1M | — |
| Returns | ||||||
| ROE | — | — | -162.1% | -74.3% | -23.5% | — |
| Valuation | ||||||
| P/B | — | — | 866.12 | — | — | — |
| Growth & Yield | ||||||
| EPS Growth | — | — | 15.8% | -82.4% | — | — |
Revenue, Net Income & Free Cash Flow ($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
+4.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.23 → n/d
Residual
+4.3%
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.