Unknown / UnknownLSE
$127.48
+0.48 (+0.38%)
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 $-8.3M · quality 44.3/100
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
21/100
D
Piotroski
1/9
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
$43M
P/E
8.0x
↓EV/EBITDA
N/A
•ROE
10.2%
↑Gross Margin
N/A
•Debt/Equity
N/A
•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
-153.0%
FCF / Net income
-1.71x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.8M · net income $4.3M · FCF $-7.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $4.8M | $4.8M | $5.2M | — |
| Net Income | $4.3M | $4.3M | $4.8M | — |
| Net Margin | 89.5% | 89.5% | 93.2% | — |
| Cash Flow | ||||
| Free Cash Flow | $-7.4M | $-7.4M | $-9.2M | — |
| Returns | ||||
| ROE | 10.2% | 10.2% | 15.6% | — |
| Valuation | ||||
| P/E | 7.97 | 7.97 | — | — |
| P/B | 88.72 | 88.72 | 107.45 | 95.78 |
| Growth & Yield | ||||
| Revenue Growth | -6.4% | -6.4% | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
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
+0.4%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
+0.4%
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.