Unknown / UnknownLSE
$407.00
-4.50 (-1.09%)
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 18%
FCF escenarios
weak_data · normalized FCF $10.8M · quality 44.0/100
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
31/100
D
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
$408M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-6.3%
↓Gross Margin
N/A
•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
—
FCF CAGR
—
FCF margin
-40.5%
FCF / Net income
-0.38x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $-26.7M · net income $-28.1M · FCF $10.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $-26.7M | $-26.7M | $65.5M | $20.1M | $23.8M |
| Net Income | $-28.1M | $-28.1M | $62.8M | $16.9M | $21.5M |
| EPS | — | — | 0.52 | 0.14 | 0.18 |
| Net Margin | 105.2% | 105.2% | 95.9% | 84.2% | 90.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.10 | — |
| Cash Flow | |||||
| Free Cash Flow | $10.8M | $10.8M | $49.0M | $-2.3M | $-3.7M |
| Returns | |||||
| ROE | -6.3% | -6.3% | 13.1% | 4.0% | 5.3% |
| Valuation | |||||
| P/E | — | — | 728.91 | 2261.31 | 1788.73 |
| P/B | 110.14 | 110.14 | 95.56 | 91.13 | 95.11 |
| Growth & Yield | |||||
| Revenue Growth | -140.7% | -140.7% | 226.6% | -15.8% | — |
| EPS Growth | — | — | 271.8% | -21.5% | — |
Revenue, Net Income & Free Cash Flow ($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
+25.2%
Start / end P/E
n/dx → n/dx
EPS bridge
0.52 → n/d
Residual
+25.2%
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.