Financial Services / Credit ServicesLSE
$1.20
+0.00 (+0.00%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 0.0/100
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
42/100
C
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
$13M
P/E
N/A
•EV/EBITDA
289.9x
↑ROE
N/A
•Gross Margin
33.4%
↓Debt/Equity
-52.32
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+23.0%
FCF CAGR
—
FCF margin
-107.2%
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $16.8M · net income — · FCF $-18.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $16.8M | $16.8M | $12.3M | $10.0M | $9.0M |
| Net Income | — | — | $-9.1M | $-14.1M | $-10.3M |
| EBITDA | $2.8M | $2.8M | $-5.8M | $-4.4M | $-9.8M |
| EPS | — | — | -0.02 | -0.03 | -0.02 |
| Gross Margin | 33.4% | 33.4% | 35.5% | 23.8% | 27.5% |
| Operating Margin | 0.1% | 0.1% | -56.4% | -47.2% | -112.4% |
| Net Margin | — | — | -74.2% | -140.8% | -114.6% |
| Balance Sheet | |||||
| Debt/Equity | -52.32 | -52.32 | -46.76 | 11.45 | 3.42 |
| Current Ratio | 25.66 | 25.66 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-18.0M | $-18.0M | $-13.6M | $-25.2M | $-8.5M |
| Returns | |||||
| ROE | — | — | 462.2% | -196.0% | -54.1% |
| Valuation | |||||
| EV/EBITDA | 289.92 | 289.92 | — | — | — |
| P/B | — | — | — | 91.46 | 57.60 |
| Growth & Yield | |||||
| Revenue Growth | 36.3% | 36.3% | 23.2% | 10.7% | — |
| EPS Growth | — | — | 46.0% | -33.8% | — |
Revenue, Net Income & Free Cash Flow ($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
+152.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.02 → n/d
Residual
+152.6%
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.