Industrials / Staffing & Employment ServicesAmsterdam
$0.91
+0.01 (+0.55%)
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 35% · confianza 10%
FCF escenarios
weak_data · normalized FCF $-960000.00 · quality 16.7/100
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
49/100
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
$56M
P/E
18.2x
↑EV/EBITDA
5.0x
↓ROE
19.4%
↑Gross Margin
71.0%
↑Debt/Equity
3.54
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+124.5%
FCF CAGR
—
FCF margin
-0.6%
FCF / Net income
-0.23x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $162.3M · net income $4.2M · FCF $-960000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $162.3M | $162.3M | $107.0M | $92.7M | $14.3M |
| Net Income | $4.2M | $4.2M | $2.3M | $5.3M | $2.2M |
| EBITDA | $26.5M | $26.5M | $18.0M | $18.2M | $4.5M |
| EPS | 0.05 | 0.05 | — | 0.08 | 0.07 |
| Gross Margin | 71.0% | 71.0% | 63.7% | 65.1% | 71.5% |
| Operating Margin | 7.4% | 7.4% | 6.8% | 10.3% | 17.4% |
| Net Margin | 2.6% | 2.6% | 2.2% | 5.7% | 15.4% |
| Balance Sheet | |||||
| Debt/Equity | 3.54 | 3.54 | 2.07 | 1.39 | 2.73 |
| Current Ratio | 1.31 | 1.31 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-960000.00 | $-960000.00 | $-7.6M | $4.3M | $1.2M |
| Returns | |||||
| ROE | 19.4% | 19.4% | 12.3% | 32.2% | 19.8% |
| Valuation | |||||
| P/E | 18.20 | 18.20 | — | 5.24 | 5.12 |
| EV/EBITDA | 5.03 | 5.03 | 3.92 | 2.78 | 9.16 |
| P/B | 3.33 | 3.33 | 1.65 | 1.69 | 1.02 |
| Growth & Yield | |||||
| Revenue Growth | 51.7% | 51.7% | 15.4% | 545.9% | — |
| EPS Growth | — | — | — | 15.2% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
15.1%
EPS terminal req.
$0.08
Spread vs growth
36.7%
5Y implied EPS CAGR
13.0%
EPS terminal req.
$0.10
Spread vs growth
38.7%
10Y implied EPS CAGR
11.5%
EPS terminal req.
$0.16
Spread vs growth
40.2%
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
+71.7%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → 0.05
Residual
+71.7%
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.