Financial Services / Asset ManagementLSE
$2.50
+0.05 (+2.04%)
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 4.0/100
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
28/100
D
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
$76M
P/E
0.0x
↓EV/EBITDA
N/A
•ROE
7.5%
↑Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-14.4%
FCF / Net income
-0.16x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $17.9M · net income $16.6M · FCF $-2.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $17.9M | $17.9M | $-912670.00 | $7.6M | $-80.1M |
| Net Income | $16.6M | $16.6M | $-2.2M | $6.4M | $-81.4M |
| EPS | — | — | -0.07 | 0.20 | -2.59 |
| Net Margin | 92.5% | 92.5% | 240.8% | 83.8% | 101.7% |
| Balance Sheet | |||||
| Current Ratio | 19.68 | 19.68 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.6M | $-2.6M | $-1.7M | $-3.3M | $-6.0M |
| Returns | |||||
| ROE | 7.5% | 7.5% | -1.1% | 3.1% | -40.3% |
| Valuation | |||||
| P/E | 0.05 | 0.05 | — | 13.76 | — |
| P/B | 0.35 | 0.35 | 0.46 | 0.42 | 0.48 |
| Growth & Yield | |||||
| Revenue Growth | 2066.6% | 2066.6% | -112.0% | 109.5% | — |
| EPS Growth | — | — | -134.5% | 107.8% | — |
Revenue, Net Income & Free Cash Flow ($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
+7.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.07 → n/d
Residual
+7.3%
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.