Financial Services / Asset ManagementLSE
$1.45
-0.15 (-9.37%)
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
21/100
D
Piotroski
1/9
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
$11M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-9.9%
↓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
—
FCF CAGR
—
FCF margin
—
FCF / Net income
1.15x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-686277.0 · FCF $-792005.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $-686277.00 | $-686277.00 | $-549487.00 | $-1.0M | $-382387.00 |
| EBITDA | $-686298.00 | $-686298.00 | $-549487.00 | $-1.0M | $-421440.00 |
| EPS | -0.00 | -0.00 | -0.00 | -0.01 | — |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | — | -2.01 |
| Current Ratio | 12.76 | 12.76 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-792005.00 | $-792005.00 | $-1.5M | $-1.9M | $-284090.00 |
| Returns | |||||
| ROE | -9.9% | -9.9% | -9.4% | -18.0% | 220.8% |
| Valuation | |||||
| P/B | 97.54 | 97.54 | 66.89 | 105.47 | — |
| Growth & Yield | |||||
| EPS Growth | 11.8% | 11.8% | 67.3% | — | — |
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
+81.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → -0.00
Residual
+81.3%
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.