Industrials / Engineering & ConstructionParis
$7.40
+0.12 (+1.65%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF n/d · quality 66.0/100
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
58/100
C
Piotroski
4/9
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
$17M
P/E
7.9x
↓EV/EBITDA
8.0x
↓ROE
42.6%
↑Gross Margin
68.4%
↑Debt/Equity
0.13
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+35.2%
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $11.4M · net income $2.1M · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $11.4M | $11.4M | $5.7M | $4.6M | $4.6M |
| Net Income | $2.1M | $2.1M | $-53932.00 | $49861.00 | $291819.00 |
| EBITDA | $1.9M | $1.9M | $-158702.00 | $-72275.00 | $24549.00 |
| EPS | — | — | -0.02 | 0.02 | 0.13 |
| Gross Margin | 68.4% | 68.4% | 80.1% | 95.2% | 97.6% |
| Operating Margin | 10.3% | 10.3% | -6.0% | -4.5% | 4.5% |
| Net Margin | 18.9% | 18.9% | -1.0% | 1.1% | 6.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.13 | 0.13 | 0.69 | 0.56 | 0.65 |
| Current Ratio | 1.30 | 1.30 | — | — | — |
| Returns | |||||
| ROE | 42.6% | 42.6% | -1.9% | 1.7% | 10.4% |
| Valuation | |||||
| P/E | 7.87 | 7.87 | — | 60.69 | 13.18 |
| EV/EBITDA | 8.03 | 8.03 | — | — | 203.97 |
| P/B | 3.34 | 3.34 | 1.01 | 1.05 | 1.37 |
| Growth & Yield | |||||
| Revenue Growth | 100.5% | 100.5% | 23.2% | 0.0% | — |
| EPS Growth | — | — | -208.2% | -82.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+393.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.02 → n/d
Residual
+393.3%
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.