Data is not available at this time.
Cornerstone FS plc operates in the competitive fintech sector, specializing in international payments, currency risk management, and electronic account services. Its proprietary cloud-based multicurrency platform serves UK-based SMEs and high-net-worth individuals, offering both direct and white-label solutions via a SaaS model. The company differentiates itself through liquidity services for forex brokers, positioning it as a niche player in cross-border payment solutions. With a focus on scalability and regulatory compliance, Cornerstone leverages technology to streamline currency transactions, reducing friction for businesses operating globally. The fintech industry's rapid digitization and increasing demand for efficient FX solutions provide a growth runway, though competition from established financial institutions and emerging fintechs remains intense. Cornerstone’s asset-light, platform-driven approach allows it to maintain agility while targeting underserved SME clients who require tailored currency management tools.
In FY 2023, Cornerstone reported revenue of £9.65 million, demonstrating its ability to monetize its payment platform effectively. Net income stood at £2.13 million, reflecting healthy profitability margins for a growth-stage fintech. Operating cash flow of £1.92 million suggests efficient working capital management, though capital expenditures of £0.50 million indicate ongoing investments in technology infrastructure to support scalability.
The company’s diluted EPS of 3.76p underscores its earnings capability relative to its share count. With no dividend payouts, Cornerstone reinvests cash flows into platform enhancements and market expansion, aligning with its growth-focused strategy. The absence of significant leverage suggests earnings are primarily driven by operational performance rather than financial engineering.
Cornerstone maintains a solid liquidity position, with cash and equivalents of £2.34 million against total debt of £2.98 million, indicating manageable leverage. The balance sheet reflects a fintech prioritizing growth, with sufficient liquidity to fund operations and moderate capex needs. Its debt levels appear sustainable given current profitability and cash flow generation.
Revenue growth trends are not explicitly provided, but the company’s SaaS-based model and focus on SME FX solutions suggest potential for recurring income streams. Cornerstone does not currently pay dividends, opting to retain earnings for organic expansion and technological development, consistent with its growth-stage profile in the dynamic fintech landscape.
With a market cap of approximately £22.97 million and a beta of 1.71, Cornerstone is viewed as a higher-risk, high-growth opportunity within the fintech sector. The valuation reflects investor expectations for continued platform adoption and scalability, though competitive pressures and regulatory risks remain key considerations.
Cornerstone’s proprietary platform and focus on SME FX needs provide a defensible niche, but success hinges on scaling its client base and maintaining technological edge. The outlook depends on execution in a crowded market, with opportunities tied to global trade digitization and SME demand for efficient cross-border payment solutions. Regulatory compliance and partnership expansions will be critical to sustaining momentum.
Company filings, London Stock Exchange disclosures
show cash flow forecast
| Fiscal year | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |