Unknown / UnknownLSE
$109.00
+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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF n/d · quality 66.0/100
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
29/100
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
$122M
P/E
19.8x
↑EV/EBITDA
N/A
•ROE
-9.2%
↓Gross Margin
N/A
•Debt/Equity
0.08
↓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
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $-13.2M · net income $-13.9M · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $-13.2M | $-13.2M | $15.8M | $-26.5M | $-10.2M |
| Net Income | $-13.9M | $-13.9M | $15.1M | $-27.2M | $-10.9M |
| EPS | -0.08 | -0.08 | 0.09 | -0.16 | -0.07 |
| Net Margin | 105.8% | 105.8% | 95.6% | 102.8% | 106.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.08 | 0.08 | 0.10 | 0.10 | 0.09 |
| Returns | |||||
| ROE | -9.2% | -9.2% | 7.6% | -14.2% | -4.8% |
| Valuation | |||||
| P/E | 19.83 | 19.83 | 1111.11 | — | — |
| P/B | 119.55 | 119.55 | 84.08 | 90.39 | 92.99 |
| Growth & Yield | |||||
| Revenue Growth | -183.5% | -183.5% | 159.5% | -159.6% | — |
| EPS Growth | -193.6% | -193.6% | 155.3% | -150.3% | — |
Revenue, Net Income & Free Cash Flow ($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
+5.8%
Start / end P/E
n/dx → n/dx
EPS bridge
0.09 → -0.08
Residual
+5.8%
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.