Unknown / UnknownLSE
$12.50
-0.10 (-0.79%)
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 32% · confianza 25%
FCF escenarios
weak_data · normalized FCF $9.4M · quality 42.0/100
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
8/100
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
$15M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-11.6%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-29.4%
FCF CAGR
-17.6%
FCF margin
410.1%
FCF / Net income
-3.89x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.3M · net income $-2.4M · FCF $9.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.3M | $2.3M | $3.0M | $4.4M | $6.5M |
| Net Income | $-2.4M | $-2.4M | $-3.3M | $-24.9M | $2.0M |
| EPS | -0.02 | -0.02 | -0.03 | -0.21 | 0.02 |
| Net Margin | -105.4% | -105.4% | -111.4% | -564.9% | 30.1% |
| Cash Flow | |||||
| Free Cash Flow | $9.4M | $9.4M | $254372.00 | $10.0M | $16.8M |
| Returns | |||||
| ROE | -11.6% | -11.6% | -10.0% | -68.7% | 2.5% |
| Valuation | |||||
| P/E | — | — | — | — | 2962.96 |
| P/B | 72.87 | 72.87 | 84.73 | 72.50 | 75.27 |
| Growth & Yield | |||||
| Revenue Growth | -22.5% | -22.5% | -32.8% | -32.4% | — |
| EPS Growth | 26.8% | 26.8% | 86.7% | -1366.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-46.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.03 → -0.02
Residual
-46.8%
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.