Unknown / UnknownLSE
$8.10
+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 33% · confianza 24%
FCF escenarios
weak_data · normalized FCF $-876138.00 · quality 70.0/100
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
3/100
F
Piotroski
1/9
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
$3M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-9.6%
↓Gross Margin
N/A
•Debt/Equity
1.13
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-19.0%
FCF CAGR
—
FCF margin
-126.5%
FCF / Net income
0.59x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $553575.0 · net income $-1.2M · FCF $-700312.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $553575.00 | $553575.00 | $1.9M | $1.1M | $1.0M |
| Net Income | $-1.2M | $-1.2M | $-166136.00 | $-342081.00 | $-924234.00 |
| EPS | -0.03 | -0.03 | -0.00 | -0.01 | — |
| Net Margin | -214.3% | -214.3% | -8.9% | -30.8% | -88.6% |
| Balance Sheet | |||||
| Debt/Equity | 1.13 | 1.13 | 0.98 | 0.97 | 1.12 |
| Cash Flow | |||||
| Free Cash Flow | $-700312.00 | $-700312.00 | $-1.1M | $-876138.00 | $-1.3M |
| Returns | |||||
| ROE | -9.6% | -9.6% | -1.2% | -2.5% | -8.2% |
| Valuation | |||||
| P/B | 27.39 | 27.39 | 29.30 | 38.21 | 43.55 |
| Growth & Yield | |||||
| Revenue Growth | -70.3% | -70.3% | 67.8% | 6.5% | — |
| EPS Growth | -612.5% | -612.5% | 52.9% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-22.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → -0.03
Residual
-22.9%
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.