Basic Materials / Other Industrial Metals & MiningLSE
$0.02
+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 20%
FCF escenarios
weak_data · normalized FCF $-2.4M · quality 55.3/100
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
16/100
F
Piotroski
4/9
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
$5M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-6.9%
↓Gross Margin
100.0%
↑Debt/Equity
0.00
↓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
-60700.0%
FCF / Net income
1.72x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4000.0 · net income $-1.4M · FCF $-2.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4000.00 | $4000.00 | $164000.00 | $103000.00 | — |
| Net Income | $-1.4M | $-1.4M | $-2.2M | $-435000.00 | $-806000.00 |
| EBITDA | $-1.5M | $-1.5M | $-1.6M | $-1.1M | $-793000.00 |
| EPS | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 |
| Gross Margin | 100.0% | 100.0% | 97.0% | 71.8% | — |
| Operating Margin | -38900.0% | -38900.0% | -1018.9% | -1200.0% | — |
| Net Margin | -35350.0% | -35350.0% | -1363.4% | -422.3% | — |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.03 | 0.00 | 0.03 |
| Current Ratio | 0.09 | 0.09 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.4M | $-2.4M | $-1.5M | $-5.5M | $-734000.00 |
| Returns | |||||
| ROE | -6.9% | -6.9% | -11.9% | -2.2% | -4.6% |
| Valuation | |||||
| P/B | 11.14 | 11.14 | 8.69 | 43.98 | 27.40 |
| Growth & Yield | |||||
| Revenue Growth | -97.6% | -97.6% | 59.2% | — | — |
| EPS Growth | 75.0% | 75.0% | -100.0% | 66.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-54.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → -0.00
Residual
-54.9%
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.