Unknown / UnknownLSE
$0.18
+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 17%
FCF escenarios
weak_data · normalized FCF $1.1M · quality 29.3/100
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
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$25M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-18.9%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
5.2%
FCF / Net income
0.05x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $-8.6M · net income $-9.8M · FCF $-445000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $-8.6M | $-8.6M | $-52.8M | $-5.5M | $2.2M | — |
| Net Income | $-9.8M | $-9.8M | $-54.0M | $-6.7M | $1.2M | — |
| EPS | — | — | — | -0.05 | 0.01 | — |
| Net Margin | 114.3% | 114.3% | 102.2% | 121.4% | 53.3% | — |
| Cash Flow | ||||||
| Free Cash Flow | $-445000.00 | $-445000.00 | $1.1M | $4.1M | $7.7M | — |
| Returns | ||||||
| ROE | -18.9% | -18.9% | -87.4% | -5.7% | 0.9% | — |
| Valuation | ||||||
| P/E | — | — | — | — | 93.54 | — |
| P/B | 0.48 | 0.48 | 0.68 | 0.66 | 0.85 | 1.01 |
| Growth & Yield | ||||||
| Revenue Growth | 83.7% | 83.7% | -853.0% | -350.4% | — | — |
| EPS Growth | — | — | — | -647.2% | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
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
-28.1%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
-28.1%
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.