Unknown / UnknownLSE
$45.70
+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 34% · confianza 14%
FCF escenarios
weak_data · normalized FCF $-14.6M · quality 28.3/100
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
11/100
F
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
$539M
P/E
45.7x
↑EV/EBITDA
N/A
•ROE
2.3%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-23.6%
FCF CAGR
—
FCF margin
-91.5%
FCF / Net income
-1.22x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $16.5M · net income $12.4M · FCF $-15.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $16.5M | $16.5M | $27.7M | $3.6M | $37.0M |
| Net Income | $12.4M | $12.4M | $24.1M | $-435000.00 | $34.5M |
| EPS | 0.01 | 0.01 | 0.03 | -0.00 | 0.06 |
| Net Margin | 75.1% | 75.1% | 87.1% | -12.2% | 93.4% |
| Cash Flow | |||||
| Free Cash Flow | $-15.1M | $-15.1M | $-7.8M | $-14.6M | $-15.3M |
| Returns | |||||
| ROE | 2.3% | 2.3% | 5.0% | -0.1% | 9.9% |
| Valuation | |||||
| P/E | 45.70 | 45.70 | 1610.71 | — | 780.00 |
| P/B | 87.65 | 87.65 | 81.10 | 89.38 | 76.70 |
| Growth & Yield | |||||
| Revenue Growth | -40.3% | -40.3% | 674.9% | -90.3% | — |
| EPS Growth | -57.1% | -57.1% | 2900.0% | -101.7% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
3Y implied EPS CAGR
596.5%
EPS terminal req.
$4.06
Spread vs growth
-653.7%
5Y implied EPS CAGR
232.9%
EPS terminal req.
$4.91
Spread vs growth
-290.0%
10Y implied EPS CAGR
91.4%
EPS terminal req.
$7.90
Spread vs growth
-148.5%
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
-1.7%
Start / end P/E
1660.7x → 3808.3x
EPS bridge
0.03 → 0.01
Residual
-73.9%
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.