Unknown / UnknownLSE
$356.00
+1.00 (+0.28%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF n/d · quality 66.0/100
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
32/100
D
Piotroski
2/9
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
$235M
P/E
4.5x
↓EV/EBITDA
N/A
•ROE
8.6%
↑Gross Margin
N/A
•Debt/Equity
0.11
↓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
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $21.0M · net income $20.4M · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $21.0M | $21.0M | $37.9M | $8.6M | $-5.4M |
| Net Income | $20.4M | $20.4M | $37.3M | $8.0M | $-5.9M |
| EPS | 0.30 | 0.30 | 0.54 | 0.12 | -0.09 |
| Net Margin | 96.9% | 96.9% | 98.5% | 93.5% | 110.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.11 | 0.11 | 0.13 | 0.14 | 0.15 |
| Returns | |||||
| ROE | 8.6% | 8.6% | 16.1% | 3.9% | -2.9% |
| Valuation | |||||
| P/E | 4.45 | 4.45 | 544.39 | 2322.05 | — |
| P/B | 104.02 | 104.02 | 87.73 | 91.12 | 98.89 |
| Growth & Yield | |||||
| Revenue Growth | -44.5% | -44.5% | 343.1% | 258.8% | — |
| EPS Growth | -45.1% | -45.1% | 366.4% | 235.1% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
374.8%
EPS terminal req.
$31.59
Spread vs growth
-419.9%
5Y implied EPS CAGR
164.5%
EPS terminal req.
$38.22
Spread vs growth
-209.6%
10Y implied EPS CAGR
70.6%
EPS terminal req.
$61.56
Spread vs growth
-115.7%
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
+18.3%
Start / end P/E
569.5x → 1226.7x
EPS bridge
0.54 → 0.30
Residual
-52.0%
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.