Financial Services / Asset ManagementLSE
$6.00
+0.10 (+1.69%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 0.0/100
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
6/100
F
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
$15M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-31.0%
↓Gross Margin
-35.8%
↓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
-23.5%
FCF CAGR
—
FCF margin
-756.1%
FCF / Net income
0.12x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $279402.0 · net income $-17.1M · FCF $-2.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $279402.00 | $279402.00 | $425986.00 | $735265.00 | $815989.00 |
| Net Income | $-17.1M | $-17.1M | $19.2M | $-15.7M | $26.4M |
| EBITDA | $-1.6M | $-1.6M | $-1.9M | $-1.3M | $-1.1M |
| EPS | -0.10 | -0.10 | 0.10 | -0.09 | 0.21 |
| Gross Margin | -35.8% | -35.8% | -103.1% | 2.1% | 67.7% |
| Operating Margin | -574.1% | -574.1% | -456.0% | -189.6% | -183.4% |
| Net Margin | -6113.0% | -6113.0% | 4496.9% | -2133.7% | 3231.5% |
| Balance Sheet | |||||
| Current Ratio | 1.93 | 1.93 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.1M | $-2.1M | $-1.5M | $-1.3M | $-2.3M |
| Returns | |||||
| ROE | -31.0% | -31.0% | 27.3% | -32.8% | 38.7% |
| Valuation | |||||
| P/E | — | — | 91.00 | — | 143.96 |
| P/B | 18.96 | 18.96 | 25.54 | 27.67 | 55.68 |
| Growth & Yield | |||||
| Revenue Growth | -34.4% | -34.4% | -42.1% | -9.9% | — |
| EPS Growth | -200.0% | -200.0% | 211.1% | -143.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-21.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.10 → -0.10
Residual
-21.6%
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.