Unknown / UnknownLSE
$798.00
+5.00 (+0.63%)
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 $7.1M · quality 50.3/100
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
50/100
C
Piotroski
5/9
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
$1.2B
P/E
5.4x
↓EV/EBITDA
N/A
•ROE
19.8%
↑Gross Margin
N/A
•Debt/Equity
0.05
↓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
+39.6%
FCF margin
4.8%
FCF / Net income
0.05x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $245.4M · net income $241.4M · FCF $11.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $245.4M | $245.4M | $174.3M | $55.5M | $-401.7M |
| Net Income | $241.4M | $241.4M | $171.7M | $52.8M | $-404.1M |
| EPS | — | — | 1.17 | 0.34 | -2.59 |
| Net Margin | 98.4% | 98.4% | 98.5% | 95.1% | 100.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.05 | 0.05 | 0.14 | 0.14 | 0.16 |
| Current Ratio | 16.40 | 16.40 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $11.7M | $11.7M | $7.1M | $7.0M | $4.3M |
| Returns | |||||
| ROE | 19.8% | 19.8% | 19.5% | 7.0% | -55.3% |
| Valuation | |||||
| P/E | 5.36 | 5.36 | 474.44 | 1314.87 | — |
| P/B | 105.28 | 105.28 | 92.74 | 91.92 | 95.56 |
| Growth & Yield | |||||
| Revenue Growth | 40.8% | 40.8% | 214.0% | 113.8% | — |
| EPS Growth | — | — | 239.8% | 113.3% | — |
| Dividend Yield | 1.1% | 1.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+30.4%
Start / end P/E
n/dx → n/dx
EPS bridge
1.17 → n/d
Residual
+29.3%
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.