Industrials / Rental & Leasing ServicesNYSE
$6.44
+0.28 (+4.55%)
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 33% · confianza 23%
FCF escenarios
weak_data · normalized FCF $-16.2M · quality 43.7/100
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
38/100
D
Piotroski
4/9
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
$210M
P/E
N/A
•EV/EBITDA
8.3x
↓ROE
912.5%
↑Gross Margin
25.9%
↑Debt/Equity
-132.20
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2018–2025 · 7 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-1.0%
FCF / Net income
0.22x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.84B · net income $-80.3M · FCF $-18.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||
| Revenue | $1.84B | $1.84B | $1.88B | $1.88B | $1.57B | $1.21B | $873.6M | $557.4M | — |
| Net Income | $-80.3M | $-80.3M | $-62.1M | $8.9M | $9.3M | $-20.8M | $-24.0M | $-35.4M | $-1142.00 |
| EBITDA | $163.2M | $163.2M | $159.5M | $192.1M | $154.4M | $113.8M | $66.9M | $61.8M | — |
| EPS | -2.55 | -2.55 | -1.96 | 0.18 | 0.20 | -0.74 | -0.90 | — | — |
| Gross Margin | 25.9% | 25.9% | 26.3% | 27.0% | 26.7% | 25.9% | 24.6% | 27.3% | — |
| Operating Margin | 1.3% | 1.3% | 1.0% | 2.9% | 2.6% | 1.5% | -0.9% | 2.1% | — |
| Net Margin | -4.4% | -4.4% | -3.3% | 0.5% | 0.6% | -1.7% | -2.7% | -6.4% | — |
| Balance Sheet | |||||||||
| Debt/Equity | -132.20 | -132.20 | 15.45 | 7.88 | 6.59 | 2.30 | 0.86 | -3.73 | — |
| Current Ratio | 1.37 | 1.37 | — | — | — | — | — | — | — |
| Cash Flow | |||||||||
| Free Cash Flow | $-18.0M | $-18.0M | $-13.5M | $-16.2M | $-58.2M | $22.6M | $-39.4M | $-8.2M | — |
| Returns | |||||||||
| ROE | 912.5% | 912.5% | -80.0% | 5.9% | 6.7% | -15.4% | -15.3% | 152.6% | -0.0% |
| Valuation | |||||||||
| P/E | — | — | — | 65.17 | 75.10 | — | — | — | — |
| EV/EBITDA | 8.31 | 8.31 | 8.85 | 7.99 | 9.10 | — | — | — | — |
| P/B | — | — | 2.91 | 2.58 | 3.47 | — | — | — | — |
| Growth & Yield | |||||||||
| Revenue Growth | -2.2% | -2.2% | -0.0% | 19.4% | — | 38.8% | 56.7% | — | — |
| EPS Growth | -30.1% | -30.1% | -1188.9% | -10.0% | — | 17.8% | — | — | — |
| Dividend Yield | 3.5% | 3.5% | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+39.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.96 → -2.55
Residual
+35.6%
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.