Industrials / Building Products & EquipmentNasdaqCM
$5.20
+0.71 (+15.81%)
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 28% · confianza 25%
FCF escenarios
weak_data · normalized FCF $-5.7M · quality 63.3/100
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
45/100
C
Piotroski
2/9
balance/quality
Valuation
92/100
+41.5% upside
5Y CAGR
+11.5%
96/100
Data QA
86/100
SEC 80%
Sin guardar todavía.
Market Cap
$356M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-3.4%
↓Gross Margin
N/A
•Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
0.63x
Latest source
SEC-backed
Margin decomposition
Último año: revenue — · net income $-9.0M · FCF $-5.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025SEC | 2024SEC | 2023SEC | 2022SEC | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Net Income | $-9.0M | $-9.0M | $215.7M | $-11.4M | $2.0M | — |
| EBITDA | $-13.5M | $-13.5M | $-11.2M | $-11.4M | $-2.8M | — |
| EPS | — | — | 4.03 | -0.21 | -0.07 | — |
| Balance Sheet | ||||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | -0.01 | 0.01 | — |
| Current Ratio | 23.23 | 23.23 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $-5.7M | $-5.7M | $-24.3M | $-5.2M | $-2.8M | — |
| Returns | ||||||
| ROE | -3.4% | -3.4% | 85.6% | -192.8% | 39.6% | — |
| Valuation | ||||||
| P/E | — | — | 2.09 | — | — | — |
| P/B | 1.19 | 1.19 | 1.65 | — | 73.32 | — |
| Growth & Yield | ||||||
| EPS Growth | — | — | 1979.2% | -187.1% | — | — |
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
+35.4%
Start / end P/E
n/dx → n/dx
EPS bridge
4.03 → n/d
Residual
+35.4%
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.