Basic Materials / Other Industrial Metals & MiningLSE
$25.00
-0.25 (-0.99%)
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 33% · confianza 24%
FCF escenarios
weak_data · normalized FCF $-5.3M · quality 72.0/100
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
27/100
D
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
$175M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-26.3%
↓Gross Margin
N/A
•Debt/Equity
0.03
↓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
—
FCF / Net income
3.18x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-4.2M · FCF $-13.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | — | — | — | — | $639000.00 |
| Net Income | $-4.2M | $-4.2M | $-12.0M | $-3.9M | $-2.7M |
| EBITDA | $-4.1M | $-4.1M | $-12.4M | $-3.5M | $-2.4M |
| EPS | -0.01 | -0.01 | -0.02 | -0.01 | -0.01 |
| Operating Margin | — | — | — | — | -423.6% |
| Net Margin | — | — | — | — | -421.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.04 | 0.05 | 0.18 |
| Current Ratio | 1.22 | 1.22 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-13.3M | $-13.3M | $-5.3M | $-3.7M | $-4.6M |
| Returns | |||||
| ROE | -26.3% | -26.3% | -84.6% | -23.7% | -24.6% |
| Valuation | |||||
| P/B | 979.65 | 979.65 | 426.10 | 350.21 | 597.32 |
| Growth & Yield | |||||
| EPS Growth | 70.0% | 70.0% | -193.4% | -26.7% | — |
Revenue, Net Income & Free Cash Flow ($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
+127.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.02 → -0.01
Residual
+127.3%
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.