Unknown / UnknownLSE
$64.30
+2.30 (+3.80%)
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 $33.2M · quality 39.3/100
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
19/100
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
$339M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-4.6%
↓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
+3.6%
FCF margin
-155.8%
FCF / Net income
-1.45x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $-21.3M · net income $-23.0M · FCF $33.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $-21.3M | $-21.3M | $13.3M | $14.2M | $72.2M |
| Net Income | $-23.0M | $-23.0M | $11.8M | $12.7M | $69.8M |
| EPS | -0.04 | -0.04 | 0.02 | 0.02 | 0.12 |
| Net Margin | 107.5% | 107.5% | 88.3% | 89.6% | 96.7% |
| Cash Flow | |||||
| Free Cash Flow | $33.2M | $33.2M | $32.8M | $36.9M | $29.9M |
| Returns | |||||
| ROE | -4.6% | -4.6% | 2.1% | 2.1% | 11.3% |
| Valuation | |||||
| P/E | — | — | 3238.10 | 4026.79 | 800.97 |
| P/B | 70.43 | 70.43 | 67.06 | 85.06 | 90.46 |
| Growth & Yield | |||||
| Revenue Growth | -260.0% | -260.0% | -5.9% | -80.4% | — |
| EPS Growth | -301.4% | -301.4% | -6.2% | -81.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-10.1%
Start / end P/E
n/dx → n/dx
EPS bridge
0.02 → -0.04
Residual
-10.1%
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.