Communication Services / Advertising AgenciesLSE
$0.00
+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 33% · confianza 22%
FCF escenarios
weak_data · normalized FCF $-10.5M · quality 64.7/100
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
5/100
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
$409736
P/E
N/A
•EV/EBITDA
N/A
•ROE
-176.9%
↓Gross Margin
65.2%
↑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
-20.7%
FCF CAGR
—
FCF margin
-741.1%
FCF / Net income
0.88x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.0M · net income $-8.4M · FCF $-7.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.0M | $1.0M | $1.8M | $1.5M | $2.0M |
| Net Income | $-8.4M | $-8.4M | $-10.9M | $-15.3M | $-11.0M |
| EBITDA | $-8.5M | $-8.5M | $-11.1M | $-15.4M | $-11.6M |
| EPS | -0.01 | -0.01 | -0.03 | -0.05 | -0.04 |
| Gross Margin | 65.2% | 65.2% | 82.6% | 81.0% | 85.4% |
| Operating Margin | -879.6% | -879.6% | -636.6% | -1054.3% | -598.1% |
| Net Margin | -838.3% | -838.3% | -606.5% | -1018.4% | -546.0% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.03 | 0.05 | 0.03 |
| Current Ratio | 2.55 | 2.55 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-7.4M | $-7.4M | $-10.5M | $-13.0M | $-10.6M |
| Returns | |||||
| ROE | -176.9% | -176.9% | -166.3% | -137.9% | -44.0% |
| Valuation | |||||
| P/B | 0.41 | 0.41 | 130.82 | 116.68 | 307.73 |
| Growth & Yield | |||||
| Revenue Growth | -44.4% | -44.4% | 19.6% | -25.0% | — |
| EPS Growth | 63.0% | 63.0% | 46.0% | -25.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-99.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.03 → -0.01
Residual
-99.8%
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.