Unknown / UnknownLSE
$39.80
+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 15%
FCF escenarios
weak_data · normalized FCF $-845000.00 · quality 30.0/100
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
8/100
F
Piotroski
5/9
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
$99M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-5.3%
↓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
—
FCF margin
-6.6%
FCF / Net income
-0.06x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $-5.4M · net income $-6.1M · FCF $358000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $-5.4M | $-5.4M | $-17.1M | $-32.7M | $-18.7M |
| Net Income | $-6.1M | $-6.1M | $-17.7M | $-33.4M | $-19.5M |
| EPS | -0.03 | -0.03 | -0.10 | -0.20 | -0.13 |
| Net Margin | 112.0% | 112.0% | 104.0% | 102.1% | 104.1% |
| Cash Flow | |||||
| Free Cash Flow | $358000.00 | $358000.00 | $-845000.00 | $-3.0M | $-2.7M |
| Returns | |||||
| ROE | -5.3% | -5.3% | -13.7% | -23.7% | -11.6% |
| Valuation | |||||
| P/B | 72.42 | 72.42 | 85.56 | 87.41 | 90.32 |
| Growth & Yield | |||||
| Revenue Growth | 68.2% | 68.2% | 47.9% | -75.1% | — |
| EPS Growth | 69.8% | 69.8% | 52.5% | -56.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-15.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.10 → -0.03
Residual
-15.0%
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.