Unknown / UnknownLSE
$230.00
-2.00 (-0.86%)
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 27% · confianza 25%
FCF escenarios
weak_data · normalized FCF $3.6M · quality 30.0/100
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
44/100
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
$452M
P/E
6.8x
↓EV/EBITDA
N/A
•ROE
14.9%
↑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
+116.8%
FCF CAGR
+12.6%
FCF margin
8.5%
FCF / Net income
0.09x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $66.7M · net income $64.1M · FCF $5.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $66.7M | $66.7M | $51.1M | $49.5M | $6.5M |
| Net Income | $64.1M | $64.1M | $48.5M | $47.6M | $5.1M |
| EPS | 0.34 | 0.34 | 0.26 | 0.36 | 0.05 |
| Net Margin | 96.1% | 96.1% | 94.9% | 96.2% | 77.8% |
| Cash Flow | |||||
| Free Cash Flow | $5.7M | $5.7M | $3.6M | $-1.3M | $4.0M |
| Returns | |||||
| ROE | 14.9% | 14.9% | 13.3% | 14.9% | 3.2% |
| Valuation | |||||
| P/E | 6.76 | 6.76 | 748.25 | 446.58 | 2793.79 |
| P/B | 102.83 | 102.83 | 99.37 | 66.40 | 89.71 |
| Growth & Yield | |||||
| Revenue Growth | 30.4% | 30.4% | 3.4% | 655.7% | — |
| EPS Growth | 31.3% | 31.3% | -29.7% | 709.3% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
3Y implied EPS CAGR
292.7%
EPS terminal req.
$20.41
Spread vs growth
-261.4%
5Y implied EPS CAGR
136.1%
EPS terminal req.
$24.69
Spread vs growth
-104.8%
10Y implied EPS CAGR
61.1%
EPS terminal req.
$39.77
Spread vs growth
-29.8%
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
+20.1%
Start / end P/E
746.3x → 682.7x
EPS bridge
0.26 → 0.34
Residual
-2.7%
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.