Unknown / UnknownLSE
$71.00
+3.00 (+4.41%)
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 34% · confianza 15%
FCF escenarios
weak_data · normalized FCF $-2.8M · quality 29.3/100
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
15/100
F
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
$183M
P/E
24.1x
↑EV/EBITDA
N/A
•ROE
0.3%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-76.8%
FCF CAGR
—
FCF margin
-119.0%
FCF / Net income
-2.67x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.4M · net income $625000.0 · FCF $-1.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.4M | $1.4M | $-9.9M | $-104.5M | $111.8M |
| Net Income | $625000.00 | $625000.00 | $-10.6M | $-105.2M | $111.1M |
| EPS | 0.00 | 0.00 | -0.06 | -0.67 | 0.75 |
| Net Margin | 44.5% | 44.5% | 107.4% | 100.7% | 99.3% |
| Cash Flow | |||||
| Free Cash Flow | $-1.7M | $-1.7M | $-2.8M | $-5.0M | $-4.4M |
| Returns | |||||
| ROE | 0.3% | 0.3% | -5.0% | -47.6% | 30.0% |
| Valuation | |||||
| P/E | 24.15 | 24.15 | — | — | 289.22 |
| P/B | 65.36 | 65.36 | 82.15 | 89.37 | 86.63 |
| Growth & Yield | |||||
| Revenue Growth | 114.2% | 114.2% | 90.6% | -193.5% | — |
| EPS Growth | 105.5% | 105.5% | 90.7% | -189.7% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
3Y implied EPS CAGR
1128.3%
EPS terminal req.
$6.30
Spread vs growth
-1022.8%
5Y implied EPS CAGR
367.9%
EPS terminal req.
$7.62
Spread vs growth
-262.4%
10Y implied EPS CAGR
126.9%
EPS terminal req.
$12.28
Spread vs growth
-21.4%
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
-10.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.06 → 0.00
Residual
-10.7%
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.