Unknown / UnknownLSE
$170.00
-2.50 (-1.45%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $16.6M · quality 47.7/100
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
32/100
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
$373M
P/E
4.3x
↓EV/EBITDA
N/A
•ROE
16.1%
↑Gross Margin
N/A
•Debt/Equity
0.13
↓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
+0.3%
FCF margin
27.9%
FCF / Net income
0.28x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $59.5M · net income $58.6M · FCF $16.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $59.5M | $59.5M | $58.4M | $53.6M | $-64.1M |
| Net Income | $58.6M | $58.6M | $57.6M | $52.8M | $-64.8M |
| EPS | — | — | 0.21 | 0.20 | -0.24 |
| Net Margin | 98.5% | 98.5% | 98.6% | 98.6% | 101.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.13 | 0.13 | 0.13 | 0.14 | 0.15 |
| Cash Flow | |||||
| Free Cash Flow | $16.6M | $16.6M | $18.2M | $16.2M | $16.4M |
| Returns | |||||
| ROE | 16.1% | 16.1% | 14.8% | 15.1% | -20.7% |
| Valuation | |||||
| P/E | 4.25 | 4.25 | 593.90 | 557.83 | — |
| P/B | 102.56 | 102.56 | 87.72 | 84.30 | 90.63 |
| Growth & Yield | |||||
| Revenue Growth | 1.8% | 1.8% | 9.1% | 183.5% | — |
| EPS Growth | — | — | 9.0% | 181.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+18.9%
Start / end P/E
n/dx → n/dx
EPS bridge
0.21 → n/d
Residual
+18.9%
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.