Technology / Electronic ComponentsLSE
$1.93
-0.02 (-1.03%)
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 14%
FCF escenarios
weak_data · normalized FCF $399000.00 · quality 27.3/100
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
11/100
F
Piotroski
3/9
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
$19M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-85.7%
↓Gross Margin
33.8%
↑Debt/Equity
1.46
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+1.9%
FCF CAGR
—
FCF margin
4.6%
FCF / Net income
-0.41x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.6M · net income $-979000.0 · FCF $399000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.6M | $8.6M | $12.0M | $9.3M | $8.2M |
| Net Income | $-979000.00 | $-979000.00 | $-47000.00 | $-953164.00 | $-2.5M |
| EBITDA | $-114000.00 | $-114000.00 | $804000.00 | $-521601.00 | $-2.3M |
| EPS | -0.00 | -0.00 | -0.00 | -0.00 | -0.02 |
| Gross Margin | 33.8% | 33.8% | 30.3% | 23.4% | 17.7% |
| Operating Margin | -6.9% | -6.9% | 4.0% | -6.5% | -32.0% |
| Net Margin | -11.3% | -11.3% | -0.4% | -10.3% | -30.6% |
| Balance Sheet | |||||
| Debt/Equity | 1.46 | 1.46 | 0.93 | 1.13 | 1.85 |
| Current Ratio | 0.89 | 0.89 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $399000.00 | $399000.00 | $1.2M | $-451819.00 | $-3.4M |
| Returns | |||||
| ROE | -85.7% | -85.7% | -2.3% | -45.4% | -157.1% |
| Valuation | |||||
| EV/EBITDA | — | — | 1018.76 | — | — |
| P/B | 547.74 | 547.74 | 392.69 | 344.22 | 414.89 |
| Growth & Yield | |||||
| Revenue Growth | -28.3% | -28.3% | 29.5% | 13.8% | — |
| EPS Growth | -2900.0% | -2900.0% | 97.2% | 76.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-51.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → -0.00
Residual
-51.8%
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.