Utilities / Utilities - RenewableLSE
$1.20
+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 $-1.7M · quality 54.3/100
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
3/100
F
Piotroski
4/9
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
$3M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-38.8%
↓Gross Margin
40.1%
↑Debt/Equity
1.62
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-389.0%
FCF / Net income
2.61x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $737158.0 · net income $-1.1M · FCF $-2.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $737158.00 | $737158.00 | $341207.00 | $1.0M | — |
| Net Income | $-1.1M | $-1.1M | $-3.5M | $-2.7M | — |
| EBITDA | $-773910.00 | $-773910.00 | $-3.4M | $-2.6M | — |
| EPS | -0.13 | -0.13 | -0.60 | -0.54 | — |
| Gross Margin | 40.1% | 40.1% | 34.4% | 24.9% | — |
| Operating Margin | -127.5% | -127.5% | -478.6% | -138.2% | — |
| Net Margin | -148.9% | -148.9% | -1037.3% | -263.6% | — |
| Balance Sheet | |||||
| Debt/Equity | 1.62 | 1.62 | 0.55 | 0.35 | 0.32 |
| Current Ratio | 0.08 | 0.08 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.9M | $-2.9M | $-727125.00 | $-1.7M | — |
| Returns | |||||
| ROE | -38.8% | -38.8% | -96.2% | -44.2% | — |
| Valuation | |||||
| P/B | 3.61 | 3.61 | 30.22 | 61.75 | 205.04 |
| Growth & Yield | |||||
| Revenue Growth | 116.0% | 116.0% | -67.1% | — | — |
| EPS Growth | 78.8% | 78.8% | -11.0% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-0.60 → -0.13
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.