Unknown / UnknownLSE
$839.00
-3.00 (-0.36%)
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 19%
FCF escenarios
weak_data · normalized FCF $1.7M · quality 45.3/100
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
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
$368M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-17.5%
↓Gross Margin
N/A
•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
-1.9%
FCF / Net income
-0.02x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $-93.3M · net income $-87.8M · FCF $1.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $-93.3M | $-93.3M | $165.3M | $16.4M | $41.5M |
| Net Income | $-87.8M | $-87.8M | $127.3M | $3.0M | $44.1M |
| EPS | -1.42 | -1.42 | 1.79 | 0.04 | 0.57 |
| Net Margin | 94.1% | 94.1% | 77.0% | 18.0% | 106.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.7M | $1.7M | $2.6M | $1.5M | $-3.0M |
| Returns | |||||
| ROE | -17.5% | -17.5% | 14.8% | 0.4% | 5.5% |
| Valuation | |||||
| P/E | — | — | 568.42 | 21666.67 | 1428.82 |
| P/B | 103.28 | 103.28 | 84.05 | 82.65 | 79.24 |
| Growth & Yield | |||||
| Revenue Growth | -156.4% | -156.4% | 905.1% | -60.3% | — |
| EPS Growth | -179.4% | -179.4% | 4413.6% | -93.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-21.9%
Start / end P/E
n/dx → n/dx
EPS bridge
1.79 → -1.42
Residual
-21.9%
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.