Unknown / UnknownLSE
$26.50
-0.60 (-2.21%)
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 14%
FCF escenarios
weak_data · normalized FCF $-28000.00 · quality 29.0/100
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
14/100
F
Piotroski
1/9
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
$9M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-24.1%
↓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
1.7%
FCF / Net income
0.01x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $-1.7M · net income $-2.8M · FCF $-28000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $-1.7M | $-1.7M | $458000.00 | $1.5M | $-198000.00 |
| Net Income | $-2.8M | $-2.8M | $30000.00 | $1.0M | $-505000.00 |
| EPS | -0.08 | -0.08 | 0.00 | 0.03 | -0.01 |
| Net Margin | 169.2% | 169.2% | 6.6% | 69.9% | 255.1% |
| Balance Sheet | |||||
| Current Ratio | 43.49 | 43.49 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-28000.00 | $-28000.00 | $125000.00 | $-85000.00 | $74000.00 |
| Returns | |||||
| ROE | -24.1% | -24.1% | 0.2% | 7.0% | -3.8% |
| Valuation | |||||
| P/E | — | — | 27555.55 | 964.05 | — |
| P/B | 76.55 | 76.55 | 57.07 | 67.17 | 70.41 |
| Growth & Yield | |||||
| Revenue Growth | -462.7% | -462.7% | -68.9% | 844.9% | — |
| EPS Growth | -9355.6% | -9355.6% | -97.1% | 304.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+3.1%
Start / end P/E
n/dx → n/dx
EPS bridge
0.00 → -0.08
Residual
+3.1%
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.