Industrials / Pollution & Treatment ControlsParis
$1.39
+0.02 (+1.46%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $4.3M · quality 68.3/100
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
44/100
C
Piotroski
7/9
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
$19M
P/E
23.2x
↑EV/EBITDA
6.8x
↓ROE
2.1%
↓Gross Margin
66.6%
↑Debt/Equity
0.50
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-11.2%
FCF CAGR
+84.5%
FCF margin
8.3%
FCF / Net income
3.58x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $35.9M · net income $836336.0 · FCF $3.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $35.9M | $35.9M | $39.6M | $43.1M | $51.3M |
| Net Income | $836336.00 | $836336.00 | $31361.00 | $124891.00 | $2.4M |
| EBITDA | $4.4M | $4.4M | $4.2M | $4.4M | $6.9M |
| EPS | 0.06 | 0.06 | 0.00 | 0.01 | 0.24 |
| Gross Margin | 66.6% | 66.6% | 60.9% | 59.3% | 54.9% |
| Operating Margin | 4.3% | 4.3% | 5.4% | 5.4% | 8.1% |
| Net Margin | 2.3% | 2.3% | 0.1% | 0.3% | 4.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.50 | 0.50 | 0.73 | 0.88 | 0.90 |
| Current Ratio | 2.15 | 2.15 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $3.0M | $3.0M | $5.0M | $4.3M | $476027.00 |
| Returns | |||||
| ROE | 2.1% | 2.1% | 0.1% | 0.4% | 7.5% |
| Valuation | |||||
| P/E | 23.17 | 23.17 | 768.33 | 241.05 | 20.61 |
| EV/EBITDA | 6.84 | 6.84 | 10.58 | 11.21 | 11.15 |
| P/B | 0.47 | 0.47 | 0.74 | 0.75 | 1.54 |
| Growth & Yield | |||||
| Revenue Growth | -9.3% | -9.3% | -8.2% | -15.9% | — |
| EPS Growth | 1862.5% | 1862.5% | -69.5% | -95.9% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
28.0%
EPS terminal req.
$0.12
Spread vs growth
1834.5%
5Y implied EPS CAGR
20.4%
EPS terminal req.
$0.15
Spread vs growth
1842.0%
10Y implied EPS CAGR
15.1%
EPS terminal req.
$0.24
Spread vs growth
1847.4%
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
-33.5%
Start / end P/E
696.7x → 23.6x
EPS bridge
0.00 → 0.06
Residual
-1799.3%
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.