Unknown / UnknownLSE
$70.50
+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 33% · confianza 19%
FCF escenarios
weak_data · normalized FCF $-743000.00 · quality 42.0/100
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
18/100
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
$52M
P/E
23.5x
↑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
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-90.3%
FCF / Net income
-2.83x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.1M · net income $361000.0 · FCF $-1.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.1M | $1.1M | $2.7M | $2.7M | — |
| Net Income | $361000.00 | $361000.00 | $2.0M | $2.0M | — |
| EPS | 0.00 | 0.00 | 0.03 | 0.03 | — |
| Net Margin | 31.9% | 31.9% | 75.5% | 75.5% | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.0M | $-1.0M | $-743000.00 | $-662000.00 | — |
| Returns | |||||
| ROE | 0.4% | 0.4% | 2.5% | 2.5% | — |
| Valuation | |||||
| P/E | 23.50 | 23.50 | 2857.14 | 2509.23 | — |
| P/B | 63.78 | 63.78 | 70.88 | 63.77 | 96.83 |
| Growth & Yield | |||||
| Revenue Growth | -57.7% | -57.7% | 0.0% | — | — |
| EPS Growth | -82.1% | -82.1% | 0.7% | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
3Y implied EPS CAGR
984.8%
EPS terminal req.
$6.26
Spread vs growth
-1066.9%
5Y implied EPS CAGR
334.3%
EPS terminal req.
$7.57
Spread vs growth
-416.3%
10Y implied EPS CAGR
118.6%
EPS terminal req.
$12.19
Spread vs growth
-200.6%
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
+8.0%
Start / end P/E
2390.1x → 14387.8x
EPS bridge
0.03 → 0.00
Residual
-411.9%
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.