Unknown / UnknownLSE
$68.00
+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 15%
FCF escenarios
weak_data · normalized FCF $-119240.00 · quality 29.7/100
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
7/100
F
Piotroski
0/9
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
$6M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-1.0%
↓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
-27.9%
FCF CAGR
—
FCF margin
-455.4%
FCF / Net income
3.50x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $54903.0 · net income $-71474.0 · FCF $-250042.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $54903.00 | $54903.00 | $1.2M | $1.2M | $146547.00 |
| Net Income | $-71474.00 | $-71474.00 | $1.0M | $739196.00 | $-248625.00 |
| EPS | -0.01 | -0.01 | 0.10 | 0.03 | -0.01 |
| Net Margin | -130.2% | -130.2% | 84.1% | 62.6% | -169.7% |
| Cash Flow | |||||
| Free Cash Flow | $-250042.00 | $-250042.00 | $-36735.00 | $-119240.00 | $-36062.00 |
| Returns | |||||
| ROE | -1.0% | -1.0% | 13.7% | 4.5% | -1.5% |
| Valuation | |||||
| P/E | — | — | 717.17 | 2162.69 | — |
| P/B | 85.41 | 85.41 | 98.45 | 98.25 | 85.64 |
| Growth & Yield | |||||
| Revenue Growth | -95.4% | -95.4% | 2.0% | 705.7% | — |
| EPS Growth | -107.9% | -107.9% | 219.6% | 397.3% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
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
+11.5%
Start / end P/E
n/dx → n/dx
EPS bridge
0.10 → -0.01
Residual
+11.5%
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.