Financial Services / Credit ServicesLSE
$134.00
+0.00 (+0.00%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 0.0/100
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
65/100
B
Piotroski
8/9
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
$126M
P/E
13.4x
↑EV/EBITDA
1109.9x
↑ROE
23.5%
↑Gross Margin
32.0%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+68.2%
FCF CAGR
—
FCF margin
14.6%
FCF / Net income
0.83x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $65.9M · net income $11.6M · FCF $9.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $65.9M | $65.9M | $55.0M | $18.1M | $13.9M |
| Net Income | $11.6M | $11.6M | $4.8M | $-6.5M | $-6.6M |
| EBITDA | $13.5M | $13.5M | $7.3M | $-4.2M | $-5.7M |
| EPS | 0.10 | 0.10 | 0.04 | -0.07 | -0.07 |
| Gross Margin | 32.0% | 32.0% | 27.4% | 21.6% | 1.1% |
| Operating Margin | 14.2% | 14.2% | 1.4% | -39.9% | -58.7% |
| Net Margin | 17.7% | 17.7% | 8.8% | -35.7% | -47.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.10 | 0.20 | 0.54 |
| Current Ratio | 2.02 | 2.02 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $9.6M | $9.6M | $7.0M | $-13.6M | $-10.6M |
| Returns | |||||
| ROE | 23.5% | 23.5% | 11.5% | -18.2% | -19.4% |
| Valuation | |||||
| P/E | 13.40 | 13.40 | 2071.43 | — | — |
| EV/EBITDA | 1109.94 | 1109.94 | 1364.63 | — | — |
| P/B | 302.51 | 302.51 | 237.95 | 136.10 | 166.55 |
| Growth & Yield | |||||
| Revenue Growth | 20.0% | 20.0% | 203.1% | 30.8% | — |
| EPS Growth | 147.6% | 147.6% | 164.6% | 11.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
385.3%
EPS terminal req.
$11.89
Spread vs growth
-237.7%
5Y implied EPS CAGR
168.0%
EPS terminal req.
$14.39
Spread vs growth
-20.4%
10Y implied EPS CAGR
71.7%
EPS terminal req.
$23.17
Spread vs growth
75.9%
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
+49.7%
Start / end P/E
2131.0x → 1288.5x
EPS bridge
0.04 → 0.10
Residual
-58.4%
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.