Technology / Electronic ComponentsLSE
$27.25
+0.00 (+0.00%)
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 33% · confianza 23%
FCF escenarios
weak_data · normalized FCF $-1.1M · quality 66.0/100
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
25/100
D
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
$27M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-8.3%
↓Gross Margin
56.4%
↑Debt/Equity
0.13
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+102.2%
FCF CAGR
—
FCF margin
-87.6%
FCF / Net income
4.41x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.6M · net income $-906190.0 · FCF $-4.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.6M | $4.6M | $4.8M | $1.9M | $551535.00 |
| Net Income | $-906190.00 | $-906190.00 | $-182520.00 | $-1.1M | $-1.1M |
| EBITDA | $-707757.00 | $-707757.00 | $67188.00 | $-968076.00 | $-981137.00 |
| EPS | -0.01 | -0.01 | -0.00 | -0.02 | -0.02 |
| Gross Margin | 56.4% | 56.4% | 50.5% | 51.1% | 80.9% |
| Operating Margin | -18.9% | -18.9% | -2.3% | -52.6% | -254.5% |
| Net Margin | -19.9% | -19.9% | -3.8% | -58.0% | -204.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.13 | 0.13 | 7.08 | 5.42 | -2.30 |
| Current Ratio | 5.65 | 5.65 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-4.0M | $-4.0M | $-1.1M | $-768531.00 | $-1.0M |
| Returns | |||||
| ROE | -8.3% | -8.3% | -68.9% | -315.3% | 149.1% |
| Valuation | |||||
| EV/EBITDA | — | — | 46320.32 | — | — |
| P/B | 196.41 | 196.41 | 11740.94 | 4347.53 | — |
| Growth & Yield | |||||
| Revenue Growth | -4.3% | -4.3% | 157.2% | 236.0% | — |
| EPS Growth | -266.7% | -266.7% | 84.2% | 9.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-42.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → -0.01
Residual
-42.6%
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.