Technology / Software - ApplicationLSE
$11.00
+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 35% · confianza 11%
FCF escenarios
weak_data · normalized FCF $-321016.00 · quality 22.3/100
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
10/100
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
$840367
P/E
N/A
•EV/EBITDA
N/A
•ROE
-237.6%
↓Gross Margin
68.8%
↑Debt/Equity
3.23
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+222.6%
FCF CAGR
—
FCF margin
-5.7%
FCF / Net income
0.10x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.6M · net income $-3.4M · FCF $-321016.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.6M | $5.6M | $53066.00 | $110856.00 | $167940.00 |
| Net Income | $-3.4M | $-3.4M | $-1.7M | $-758221.00 | $-1.4M |
| EBITDA | $-1.1M | $-1.1M | $-512832.00 | $-456129.00 | $-418265.00 |
| EPS | -0.47 | -0.47 | -0.41 | -0.18 | -0.47 |
| Gross Margin | 68.8% | 68.8% | 72.9% | 73.5% | 54.0% |
| Operating Margin | -73.0% | -73.0% | -1220.2% | -645.4% | -552.1% |
| Net Margin | -59.7% | -59.7% | -3248.5% | -684.0% | -823.7% |
| Balance Sheet | |||||
| Debt/Equity | 3.23 | 3.23 | -12.70 | — | — |
| Current Ratio | 0.95 | 0.95 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-321016.00 | $-321016.00 | $-687975.00 | $-261622.00 | $-756763.00 |
| Returns | |||||
| ROE | -237.6% | -237.6% | 300.6% | -17.5% | -26.7% |
| Valuation | |||||
| P/B | 55.90 | 55.90 | — | 75.91 | 192.72 |
| Growth & Yield | |||||
| Revenue Growth | 10522.4% | 10522.4% | -52.1% | -34.0% | — |
| EPS Growth | -15.1% | -15.1% | -124.1% | 61.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-52.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.41 → -0.47
Residual
-52.2%
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.