Energy / Oil & Gas Equipment & ServicesNasdaqGS
$6.73
+0.62 (+10.15%)
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 34% · confianza 17%
FCF escenarios
weak_data · normalized FCF $112.3M · quality 26.7/100
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
12/100
F
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$1.2B
P/E
N/A
•EV/EBITDA
12.7x
↑ROE
-51.4%
↓Gross Margin
3.7%
↓Debt/Equity
1.65
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2020–2025 · 5 años de histórico normalizado
Revenue CAGR
+28.8%
FCF CAGR
—
FCF margin
1.0%
FCF / Net income
-0.05x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.94B · net income $-369.0M · FCF $19.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Income Statement | |||||||
| Revenue | $1.94B | $1.94B | $2.19B | $2.63B | $2.43B | $768.4M | $547.7M |
| Net Income | $-369.0M | $-369.0M | $-215.1M | $-97.7M | $91.5M | $-42.4M | $-118.5M |
| EBITDA | $186.7M | $186.7M | $384.0M | $535.3M | $678.6M | $122.7M | $55.7M |
| EPS | — | — | -1.34 | -0.61 | 1.69 | — | — |
| Gross Margin | 3.7% | 3.7% | 11.6% | 17.2% | 28.9% | — | — |
| Operating Margin | -6.9% | -6.9% | 1.8% | 8.3% | 19.0% | -2.3% | -17.3% |
| Net Margin | -19.0% | -19.0% | -9.8% | -3.7% | 3.8% | -5.5% | -21.6% |
| Balance Sheet | |||||||
| Debt/Equity | 1.65 | 1.65 | 1.26 | 0.96 | -0.88 | 1.83 | — |
| Current Ratio | 0.82 | 0.82 | — | — | — | — | — |
| Cash Flow | |||||||
| Free Cash Flow | $19.6M | $19.6M | $112.3M | $286.5M | $59.0M | $-43.5M | $-2.9M |
| Returns | |||||||
| ROE | -51.4% | -51.4% | -21.4% | -8.1% | -7.7% | -28.8% | — |
| Valuation | |||||||
| P/E | — | — | — | — | 13.21 | — | — |
| EV/EBITDA | 12.75 | 12.75 | 6.70 | 4.50 | 3.27 | — | — |
| P/B | 1.70 | 1.70 | 1.31 | 1.05 | — | — | — |
| Growth & Yield | |||||||
| Revenue Growth | -11.4% | -11.4% | -16.7% | 8.4% | — | 40.3% | — |
| EPS Growth | — | — | -119.0% | -136.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
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
-19.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.34 → n/d
Residual
-19.3%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
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.