Unknown / UnknownLSE
$19.50
+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 20%
FCF escenarios
weak_data · normalized FCF $-20.5M · quality 54.7/100
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
2/100
F
Piotroski
3/9
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
$321M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-12.4%
↓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
—
FCF margin
16.1%
FCF / Net income
0.15x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $-86.8M · net income $-90.5M · FCF $-14.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $-86.8M | $-86.8M | $-143.7M | $-145.6M | $-315.2M |
| Net Income | $-90.5M | $-90.5M | $-147.6M | $-149.5M | $-319.2M |
| EPS | — | — | — | -0.10 | -0.25 |
| Net Margin | 104.3% | 104.3% | 102.8% | 102.7% | 101.3% |
| Cash Flow | |||||
| Free Cash Flow | $-14.0M | $-14.0M | $-20.5M | $-24.2M | $-92.3M |
| Returns | |||||
| ROE | -12.4% | -12.4% | -17.8% | -15.0% | -30.4% |
| Valuation | |||||
| P/B | 43.84 | 43.84 | 86.19 | 98.51 | 105.44 |
| Growth & Yield | |||||
| Revenue Growth | 39.6% | 39.6% | 1.3% | 53.8% | — |
| EPS Growth | — | — | — | 59.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-99.5%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
-99.5%
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.