Unknown / UnknownLSE
$744.00
-8.00 (-1.06%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $3.1M · 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
8/100
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
$212M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-6.4%
↓Gross Margin
N/A
•Debt/Equity
N/A
•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
-49.4%
FCF margin
-3.1%
FCF / Net income
-0.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $-18.5M · net income $-19.8M · FCF $576000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $-18.5M | $-18.5M | $53.5M | $25.7M | $-37.8M |
| Net Income | $-19.8M | $-19.8M | $52.1M | $24.0M | $-39.3M |
| EPS | -0.44 | -0.44 | 0.95 | 0.37 | -0.63 |
| Net Margin | 106.9% | 106.9% | 97.3% | 93.6% | 103.9% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | — | 0.01 |
| Cash Flow | |||||
| Free Cash Flow | $576000.00 | $576000.00 | $3.1M | $5.1M | $4.4M |
| Returns | |||||
| ROE | -6.4% | -6.4% | 12.9% | 5.4% | -8.7% |
| Valuation | |||||
| P/E | — | — | 841.96 | 1874.15 | — |
| P/B | 110.00 | 110.00 | 108.50 | 100.35 | 97.30 |
| Growth & Yield | |||||
| Revenue Growth | -134.6% | -134.6% | 108.1% | 167.9% | — |
| EPS Growth | -146.0% | -146.0% | 156.7% | 158.8% | — |
Revenue, Net Income & Free Cash Flow ($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
+0.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.95 → -0.44
Residual
+0.0%
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.