Financial Services / Asset ManagementLSE
$30.00
+0.00 (+0.00%)
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
25/100
D
Piotroski
0/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$85M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-26.5%
↓Gross Margin
55.1%
↑Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-169.0%
FCF / Net income
4.61x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.01B · net income $-1.47B · FCF $-6.77B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $4.01B | $4.01B | $11.11B | — |
| Net Income | $-1.47B | $-1.47B | $2.08B | $-42.5M |
| EBITDA | $-1.28B | $-1.28B | $3.21B | $-42.5M |
| EPS | -5.57 | -5.57 | 9.04 | -1.37 |
| Gross Margin | 55.1% | 55.1% | 76.2% | — |
| Operating Margin | -31.5% | -31.5% | 28.5% | — |
| Net Margin | -36.6% | -36.6% | 18.7% | — |
| Balance Sheet | ||||
| Debt/Equity | 0.01 | 0.01 | 0.00 | — |
| Current Ratio | 42.96 | 42.96 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $-6.77B | $-6.77B | $6.42B | $-19.8M |
| Returns | ||||
| ROE | -26.5% | -26.5% | 37.2% | -14.8% |
| Valuation | ||||
| P/E | — | — | 0.01 | — |
| EV/EBITDA | — | — | -2.25 | — |
| P/B | 1.43 | 1.43 | 0.00 | 0.01 |
| Growth & Yield | ||||
| EPS Growth | -609.0% | -609.0% | 759.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-98.5%
Start / end P/E
n/dx → n/dx
EPS bridge
9.04 → -5.57
Residual
-98.5%
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.