Technology / Scientific & Technical InstrumentsLSE
$2.50
+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 18%
FCF escenarios
weak_data · normalized FCF $99000.00 · quality 45.0/100
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
29/100
D
Piotroski
5/9
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
$907820
P/E
N/A
•EV/EBITDA
339.7x
↑ROE
4.1%
↓Gross Margin
N/A
•Debt/Equity
-1.11
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-15.4%
FCF CAGR
—
FCF margin
2.6%
FCF / Net income
-0.38x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.7M · net income $-259000.0 · FCF $99000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.7M | $3.7M | $9.1M | $6.5M | $6.2M |
| Net Income | $-259000.00 | $-259000.00 | $-821000.00 | $-2.5M | $-868000.00 |
| EBITDA | $288000.00 | $288000.00 | $-596000.00 | $-2.3M | $-888000.00 |
| EPS | -0.01 | -0.01 | -0.02 | -0.07 | -0.02 |
| Operating Margin | 3.2% | 3.2% | -11.5% | -34.3% | -21.2% |
| Net Margin | -6.9% | -6.9% | -9.0% | -38.4% | -14.0% |
| Balance Sheet | |||||
| Debt/Equity | -1.11 | -1.11 | -1.07 | -1.43 | -2.79 |
| Current Ratio | 0.22 | 0.22 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $99000.00 | $99000.00 | $-280000.00 | $1.2M | $-1.2M |
| Returns | |||||
| ROE | 4.1% | 4.1% | 13.1% | 45.6% | 29.2% |
| Valuation | |||||
| EV/EBITDA | 339.69 | 339.69 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | -59.0% | -59.0% | 41.2% | 4.5% | — |
| EPS Growth | 68.6% | 68.6% | 67.0% | -182.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+100.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.02 → -0.01
Residual
+100.0%
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.