Financial Services / Asset ManagementLSE
$1.29
+0.04 (+3.00%)
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
24/100
D
Piotroski
4/9
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
$11M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-35.2%
↓Gross Margin
N/A
•Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-35.1%
FCF CAGR
—
FCF margin
-9023.8%
FCF / Net income
0.42x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $17402.0 · net income $-3.8M · FCF $-1.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $17402.00 | $17402.00 | $199233.00 | $66013.00 | $63783.00 |
| Net Income | $-3.8M | $-3.8M | $-12.6M | $-10.4M | $4.6M |
| EBITDA | $-1.2M | $-1.2M | $-1.5M | $-1.8M | $-1.6M |
| EPS | -0.01 | -0.01 | -0.03 | -0.03 | 0.01 |
| Operating Margin | -6796.2% | -6796.2% | -768.3% | -2769.1% | -2531.6% |
| Net Margin | -21675.8% | -21675.8% | -6328.3% | -15825.3% | 7178.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.03 | — | — |
| Current Ratio | 0.44 | 0.44 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.6M | $-1.6M | $-1.1M | $-3.8M | $-4.0M |
| Returns | |||||
| ROE | -35.2% | -35.2% | -102.5% | -42.0% | 14.1% |
| Valuation | |||||
| P/E | — | — | — | — | 973.24 |
| P/B | 55.91 | 55.91 | 105.18 | 120.23 | 136.96 |
| Growth & Yield | |||||
| Revenue Growth | -91.3% | -91.3% | 201.8% | 3.5% | — |
| EPS Growth | 73.5% | 73.5% | -12.5% | -319.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-34.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.03 → -0.01
Residual
-34.8%
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.