Unknown / UnknownLSE
$878.71
+8.71 (+1.00%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF n/d · quality 66.0/100
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
43/100
C
Piotroski
2/9
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
10.1x
↑EV/EBITDA
N/A
•ROE
12.8%
↑Gross Margin
N/A
•Debt/Equity
0.04
↓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
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $127.2M · net income $121.8M · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $127.2M | $127.2M | $136.9M | $27.1M | $-140.1M |
| Net Income | $121.8M | $121.8M | $127.7M | $21.9M | $-142.2M |
| EPS | 0.87 | 0.87 | 0.85 | 0.14 | -0.87 |
| Net Margin | 95.7% | 95.7% | 93.3% | 80.9% | 101.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.03 | 0.03 | 0.02 |
| Returns | |||||
| ROE | 12.8% | 12.8% | 13.9% | 2.6% | -16.2% |
| Valuation | |||||
| P/E | 10.10 | 10.10 | 661.86 | 3461.54 | — |
| P/B | 128.88 | 128.88 | 91.98 | 89.07 | 91.79 |
| Growth & Yield | |||||
| Revenue Growth | -7.1% | -7.1% | 405.5% | 119.3% | — |
| EPS Growth | 3.0% | 3.0% | 508.3% | 116.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
347.2%
EPS terminal req.
$77.97
Spread vs growth
-344.2%
5Y implied EPS CAGR
155.2%
EPS terminal req.
$94.34
Spread vs growth
-152.2%
10Y implied EPS CAGR
67.5%
EPS terminal req.
$151.94
Spread vs growth
-64.5%
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
+63.9%
Start / end P/E
633.5x → 1008.2x
EPS bridge
0.85 → 0.87
Residual
+1.8%
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.