Financial Services / Asset ManagementLSE
$5.62
+0.10 (+1.81%)
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
9/100
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
$112M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-2.4%
↓Gross Margin
N/A
•Debt/Equity
N/A
•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
-5.5%
FCF margin
-218.0%
FCF / Net income
-1.87x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $-3.9M · net income $-4.6M · FCF $8.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $-3.9M | $-3.9M | $4.9M | $-101000.00 | $-3.7M |
| Net Income | $-4.6M | $-4.6M | $4.2M | $-771000.00 | $-4.4M |
| EPS | -0.23 | -0.23 | 20.97 | -3.85 | -21.77 |
| Net Margin | 116.5% | 116.5% | 85.8% | 763.4% | 116.2% |
| Balance Sheet | |||||
| Current Ratio | 2.70 | 2.70 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $8.5M | $8.5M | $10.3M | $12.2M | $10.1M |
| Returns | |||||
| ROE | -2.4% | -2.4% | 2.0% | -0.4% | -2.0% |
| Valuation | |||||
| P/E | — | — | 0.38 | — | — |
| P/B | 0.59 | 0.59 | 0.01 | 0.01 | 0.01 |
| Growth & Yield | |||||
| Revenue Growth | -180.1% | -180.1% | 4939.6% | 97.3% | — |
| EPS Growth | -101.1% | -101.1% | 644.7% | 82.3% | — |
| Dividend Yield | 7.6% | 7.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-23.9%
Start / end P/E
n/dx → n/dx
EPS bridge
20.97 → -0.23
Residual
-31.5%
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.