Unknown / UnknownLSE
$23.50
+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 15%
FCF escenarios
weak_data · normalized FCF $-119000.00 · 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
12/100
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
$2M
P/E
23.5x
↑EV/EBITDA
N/A
•ROE
5.1%
↑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
-52.8%
FCF / Net income
-1.22x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $218000.0 · net income $94000.0 · FCF $-115000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $218000.00 | $218000.00 | $-527000.00 | $-167000.00 | $-1.5M |
| Net Income | $94000.00 | $94000.00 | $-630000.00 | $-282000.00 | $-1.6M |
| EPS | — | — | — | -0.05 | -0.32 |
| Net Margin | 43.1% | 43.1% | 119.5% | 168.9% | 107.4% |
| Cash Flow | |||||
| Free Cash Flow | $-115000.00 | $-115000.00 | $-119000.00 | $-239000.00 | $-28000.00 |
| Returns | |||||
| ROE | 5.1% | 5.1% | -43.8% | -12.8% | -66.1% |
| Valuation | |||||
| P/E | 23.50 | 23.50 | — | — | — |
| P/B | 88.85 | 88.85 | 127.92 | 113.86 | 117.68 |
| Growth & Yield | |||||
| Revenue Growth | 141.4% | 141.4% | -215.6% | 88.8% | — |
| EPS Growth | — | — | — | 83.5% | — |
Revenue, Net Income & Free Cash Flow ($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
+3.1%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
+3.1%
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.