Unknown / UnknownLSE
$50.00
+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 34% · confianza 15%
FCF escenarios
weak_data · normalized FCF $-1.3M · quality 29.3/100
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
9/100
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
$84M
P/E
3164.6x
↑EV/EBITDA
N/A
•ROE
2.7%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-35.2%
FCF CAGR
—
FCF margin
-22.3%
FCF / Net income
-0.27x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.7M · net income $2.2M · FCF $-597000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.7M | $2.7M | $-3.7M | $-1.6M | $9.8M |
| Net Income | $2.2M | $2.2M | $-4.3M | $-2.1M | $9.4M |
| EPS | 0.02 | 0.02 | -0.03 | -0.02 | 0.08 |
| Net Margin | 83.6% | 83.6% | 117.2% | 131.6% | 95.6% |
| Cash Flow | |||||
| Free Cash Flow | $-597000.00 | $-597000.00 | $-1.3M | $-2.2M | $-3.1M |
| Returns | |||||
| ROE | 2.7% | 2.7% | -5.1% | -2.3% | 11.4% |
| Valuation | |||||
| P/E | 3164.56 | 3164.56 | — | — | 826.45 |
| P/B | 84.20 | 84.20 | 97.24 | 89.68 | 94.37 |
| Growth & Yield | |||||
| Revenue Growth | 172.8% | 172.8% | -133.9% | -116.0% | — |
| EPS Growth | 149.8% | 149.8% | -93.3% | -119.4% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
3Y implied EPS CAGR
554.8%
EPS terminal req.
$4.44
Spread vs growth
-405.0%
5Y implied EPS CAGR
220.8%
EPS terminal req.
$5.37
Spread vs growth
-71.0%
10Y implied EPS CAGR
87.9%
EPS terminal req.
$8.65
Spread vs growth
62.0%
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
-9.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.03 → 0.02
Residual
-9.1%
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.