Unknown / UnknownLSE
$54.40
-0.10 (-0.18%)
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 22%
FCF escenarios
weak_data · normalized FCF $1.6M · quality 63.0/100
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
7/100
F
Piotroski
1/9
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
$32M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-12.5%
↓Gross Margin
N/A
•Debt/Equity
N/A
•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
54.6%
FCF / Net income
0.47x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $-6.1M · net income $-7.1M · FCF $-3.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $-6.1M | $-6.1M | $3.6M | $6.5M | $6.6M |
| Net Income | $-7.1M | $-7.1M | $3.3M | $3.4M | $5.4M |
| EPS | -0.08 | -0.08 | 0.03 | 0.03 | 0.01 |
| Net Margin | 115.8% | 115.8% | 91.3% | 52.4% | 81.4% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | — | 0.16 |
| Cash Flow | |||||
| Free Cash Flow | $-3.4M | $-3.4M | $1.6M | $4.3M | $3.6M |
| Returns | |||||
| ROE | -12.5% | -12.5% | 4.0% | 3.3% | 5.0% |
| Valuation | |||||
| P/E | — | — | 2498.29 | 2577.85 | 7478.26 |
| P/B | 82.49 | 82.49 | 99.74 | 83.82 | 93.14 |
| Growth & Yield | |||||
| Revenue Growth | -269.9% | -269.9% | -44.3% | -2.1% | — |
| EPS Growth | -381.2% | -381.2% | 1.4% | 151.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-25.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.03 → -0.08
Residual
-25.0%
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.