How the number is built. Four grades for balance sheet, profitability, cash flow and growth, each from 0 to 5. More points is better, 20 is the maximum. The four grades are weighted equally and added; there is no weighting key and no markdown from the weakest grade. If a grade is missing because data is missing, it is not estimated: the total is then withheld and the page names what is missing. The share valuation does not enter the sum; it sits alongside as a range.
No reliable range can be derived for this company. The reason is given below.
All values from audited annual reports filed with the US regulator SEC. No value is estimated, none smoothed.
| Grade | Points | Basis |
|---|---|---|
| Balance sheet | 3/5 | Equity ratio 10.6%How this grade is builtEquity ratio10.6%3/51: ≥ 4.0%2: ≥ 6.0%3: ≥ 8.0%4: ≥ 11.0%5: ≥ 15.0%Next step: at least 11.0% for grade 4 Mean 3 / 1 = 3.00, rounded 3 |
| Profitability | 5/5 | Operating margin 20.5% · Return on equity 67.4%How this grade is builtOperating margin20.5%4/51: ≥ 0.0%2: ≥ 5.0%3: ≥ 12.0%4: ≥ 20.0%5: ≥ 30.0%Next step: at least 30.0% for grade 5 Return on equity67.4%5/51: ≥ 0.0%2: ≥ 5.0%3: ≥ 10.0%4: ≥ 18.0%5: ≥ 25.0% Mean 4 + 5 / 2 = 4.50, rounded 5 |
| Cash flow | — | No grade, because data is missing. It is not estimated. |
| Growth | 5/5 | Revenue growth per year 19.4% · Operating income per year 54.4%How this grade is builtRevenue growth per year19.4%4/51: ≥ 0.0%2: ≥ 3.0%3: ≥ 8.0%4: ≥ 15.0%5: ≥ 25.0%Next step: at least 25.0% for grade 5 Operating income per year54.4%5/51: ≥ 0.0%2: ≥ 3.0%3: ≥ 8.0%4: ≥ 15.0%5: ≥ 25.0% Mean 4 + 5 / 2 = 4.50, rounded 5 |
Each grade is the rounded mean of two or three key figures, each placed on a five-step scale. Open the derivation under a grade to see, for every figure, the measured value, the step it reached and what the next step would have required.
No range is reported for this company. Not enough history.
Too few graded companies in this industry at present to place this one.
Every figure comes from the annual report of that year and has not been revised afterwards. Amounts in USD.
Swipe sideways for all columns.
| Year | Revenue | Operating profit | Free cash flow | Earnings per share | Shares | Net debt |
|---|---|---|---|---|---|---|
| 2020 | 279.05 m | 15.85 m | 46.31 m | 0.12 | 82.33 m | 31.89 m |
| 2021 | 323.25 m | -10.07 m | -1.09 m | -0.56 | 82.33 m | -138.83 m |
| 2022 | 383.69 m | -67.57 m | 10.95 m | — | 338.96 m | 13.11 m |
| 2023 | 464.27 m | 10.41 m | 107.30 m | — | 340.09 m | 15.06 m |
| 2024 | 548.63 m | 66.42 m | 155.68 m | — | 345.21 m | -72.19 m |
| 2025 | 677.63 m | 139.18 m | 194.45 m | — | — | 17.73 m |
Expected on 3 Nov 2026 (estimated from the rhythm of earlier filings, ± 7 days). Grades can change after a report; the page is then rebuilt.
| Produced by | Florian Maier |
| Completed on | 14.10.2026 03:58 |
| Price as of | 12 Oct 2026 |
| Latest filing | 10-Q, 5 Aug 2026 |
| Method version | 2.7.0 |
| Time horizon | The grades describe a state that can change with every annual report, so roughly quarterly. The historical analysis is computed over 36 months. |
| Own position | Not disclosed individually, see the risk notice. |
| Earlier analyses | The list of all analyses of this company from the past twelve months will appear once twelve months of analyses exist. This run is the start of the series. |
This is not investment advice. Limits of the method, assumptions and conflicts of interest: risk notice.