Communication Services / Internet Content & InformationLSE
$4.50
+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 22%
FCF escenarios
weak_data · normalized FCF $-1.2M · quality 64.0/100
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
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$6M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-169.1%
↓Gross Margin
21.2%
↓Debt/Equity
0.12
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-29.1%
FCF CAGR
—
FCF margin
-33.5%
FCF / Net income
0.42x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.0M · net income $-2.4M · FCF $-1.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.0M | $3.0M | $2.1M | $3.3M | $8.5M |
| Net Income | $-2.4M | $-2.4M | $-5.2M | $-10.3M | $-3.2M |
| EBITDA | $-1.0M | $-1.0M | $-787695.00 | $-870488.00 | $-1.9M |
| EPS | — | — | -0.06 | -0.20 | -0.06 |
| Gross Margin | 21.2% | 21.2% | 23.4% | 15.5% | 10.6% |
| Operating Margin | -67.7% | -67.7% | -156.2% | -90.1% | -37.7% |
| Net Margin | -79.8% | -79.8% | -251.5% | -315.8% | -37.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.12 | 0.12 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.0M | $-1.0M | $-2.3M | $-1.2M | $-3.2M |
| Returns | |||||
| ROE | -169.1% | -169.1% | -175.3% | -128.7% | -19.9% |
| Valuation | |||||
| P/B | 377.31 | 377.31 | 174.42 | 36.11 | 77.89 |
| Growth & Yield | |||||
| Revenue Growth | 48.2% | 48.2% | -36.9% | -61.9% | — |
| EPS Growth | — | — | 73.1% | -220.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-10.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.06 → n/d
Residual
-10.0%
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.