Unknown / UnknownLSE
$0.96
-0.01 (-0.83%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $111.9M · quality 65.3/100
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
26/100
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
$1.1B
P/E
0.1x
↓EV/EBITDA
N/A
•ROE
11.3%
↑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
-10.5%
FCF CAGR
-20.9%
FCF margin
69.0%
FCF / Net income
0.70x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $132.1M · net income $129.9M · FCF $91.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $132.1M | $132.1M | $124.5M | $110.5M | $184.2M |
| Net Income | $129.9M | $129.9M | $122.2M | $108.5M | $182.3M |
| EPS | — | — | 0.10 | 0.08 | 0.13 |
| Net Margin | 98.4% | 98.4% | 98.2% | 98.2% | 99.0% |
| Cash Flow | |||||
| Free Cash Flow | $91.1M | $91.1M | $111.9M | $123.2M | $184.3M |
| Returns | |||||
| ROE | 11.3% | 11.3% | 10.3% | 8.1% | 13.6% |
| Valuation | |||||
| P/E | 0.09 | 0.09 | 8.71 | 11.21 | 7.05 |
| P/B | 0.94 | 0.94 | 0.90 | 0.91 | 0.96 |
| Growth & Yield | |||||
| Revenue Growth | 6.1% | 6.1% | 12.6% | -40.0% | — |
| EPS Growth | — | — | 20.7% | -38.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
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
+8.9%
Start / end P/E
n/dx → n/dx
EPS bridge
0.10 → n/d
Residual
+8.9%
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.