Unknown / UnknownLSE
$3.20
+0.10 (+3.23%)
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 14%
FCF escenarios
weak_data · normalized FCF $-927000.00 · quality 31.0/100
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
16/100
F
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$6M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-15.6%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2024 · 2 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
261.5%
FCF / Net income
1.53x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $-1.2M · net income $-2.1M · FCF $-3.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $-1.2M | $-1.2M | $-3.8M | $-3.7M |
| Net Income | $-2.1M | $-2.1M | $-4.5M | $-4.5M |
| EPS | -0.01 | -0.01 | -0.02 | -0.02 |
| Net Margin | 170.4% | 170.4% | 117.7% | 123.4% |
| Cash Flow | ||||
| Free Cash Flow | $-3.3M | $-3.3M | $-670000.00 | $-927000.00 |
| Returns | ||||
| ROE | -15.6% | -15.6% | -27.8% | -22.0% |
| Valuation | ||||
| P/B | 49.12 | 49.12 | 27.20 | 52.51 |
| Growth & Yield | ||||
| Revenue Growth | 67.2% | 67.2% | -3.6% | — |
| EPS Growth | 51.9% | 51.9% | 0.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+52.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.02 → -0.01
Residual
+52.4%
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.