Financial Services / Capital MarketsLSE
$138.00
-0.50 (-0.36%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 0.0/100
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
23/100
D
Piotroski
6/9
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
$329M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-7.9%
↓Gross Margin
68.8%
↑Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+34.1%
FCF CAGR
—
FCF margin
-5.0%
FCF / Net income
0.75x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $42.6M · net income $-2.9M · FCF $-2.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $42.6M | $42.6M | $33.2M | $23.8M | $17.7M |
| Net Income | $-2.9M | $-2.9M | $-3.1M | $-10.6M | $-22.1M |
| EBITDA | $-2.4M | $-2.4M | $-2.8M | $-10.4M | $-22.1M |
| EPS | -0.01 | -0.01 | -0.01 | -0.05 | -0.10 |
| Gross Margin | 68.8% | 68.8% | 66.5% | 54.7% | 52.6% |
| Operating Margin | -8.9% | -8.9% | -9.0% | -44.9% | -122.8% |
| Net Margin | -6.7% | -6.7% | -9.4% | -44.4% | -125.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.01 | 0.03 | 0.02 |
| Current Ratio | 9.34 | 9.34 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.1M | $-2.1M | $3.6M | $-8.9M | $-22.0M |
| Returns | |||||
| ROE | -7.9% | -7.9% | -9.1% | -69.8% | -94.1% |
| Valuation | |||||
| P/B | 907.67 | 907.67 | 1137.73 | 1452.51 | 474.06 |
| Growth & Yield | |||||
| Revenue Growth | 28.3% | 28.3% | 39.4% | 34.8% | — |
| EPS Growth | 13.0% | 13.0% | 70.8% | 52.6% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
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
-16.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → -0.01
Residual
-16.4%
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.