Unknown / UnknownLSE
$572.50
+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 17%
FCF escenarios
weak_data · normalized FCF $-7.0M · quality 40.3/100
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
8/100
F
Piotroski
3/9
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
$28M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-0.4%
↓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
-31.9%
FCF CAGR
—
FCF margin
-73.8%
FCF / Net income
50.64x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $31.7M · net income $-461000.0 · FCF $-23.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $31.7M | $31.7M | $-74.8M | $5.3M | $100.1M |
| Net Income | $-461000.00 | $-461000.00 | $-79.7M | $-2.3M | $88.9M |
| EPS | -0.02 | -0.02 | -2.64 | -0.05 | 1.72 |
| Net Margin | -1.5% | -1.5% | 106.4% | -42.9% | 88.9% |
| Balance Sheet | |||||
| Current Ratio | 0.44 | 0.44 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-23.3M | $-23.3M | $-4.0M | $-7.0M | $-5.2M |
| Returns | |||||
| ROE | -0.4% | -0.4% | -21.2% | -0.3% | 12.0% |
| Valuation | |||||
| P/E | — | — | — | — | 363.07 |
| P/B | 103.29 | 103.29 | 64.15 | 57.90 | 43.70 |
| Growth & Yield | |||||
| Revenue Growth | 142.3% | 142.3% | -1514.4% | -94.7% | — |
| EPS Growth | 99.2% | 99.2% | -5339.5% | -102.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-28.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-2.64 → -0.02
Residual
-28.4%
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.