Industrials / Building Products & EquipmentNYSE American
$5.64
-0.18 (-3.09%)
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 32% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.9M · quality 64.0/100
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
55/100
C
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
$58M
P/E
16.6x
↓EV/EBITDA
10.6x
↑ROE
5.7%
↓Gross Margin
38.1%
↑Debt/Equity
0.13
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2025 · 15 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
2.9%
FCF / Net income
0.49x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $59.1M · net income $3.5M · FCF $1.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||
| Revenue | $59.1M | $59.1M | $57.8M | $61.2M | $62.0M | — | — | — | — | — | — | — | — | — | — | — | — |
| Net Income | $3.5M | $3.5M | $3.9M | $4.2M | $3.3M | $6.8M | $26.9M | $3.0M | $3.6M | $2.6M | $3.2M | $1.0M | $2.7M | $2.1M | $977000.00 | $933000.00 | $1.3M |
| EBITDA | $4.8M | $4.8M | $4.3M | $5.1M | $5.5M | $8.7M | $32.3M | $3.6M | $4.4M | $3.5M | $4.2M | $2.2M | $3.9M | $3.1M | $1.6M | $1.7M | $2.6M |
| EPS | 0.33 | 0.33 | 0.35 | 0.35 | 0.26 | 0.50 | 1.92 | 0.23 | 0.26 | 0.18 | 0.19 | 0.06 | 0.15 | 0.11 | 0.05 | 0.04 | 0.06 |
| Gross Margin | 38.1% | 38.1% | 39.6% | 37.3% | 35.0% | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 6.5% | 6.5% | 6.0% | 6.7% | 7.5% | — | — | — | — | — | — | — | — | — | — | — | — |
| Net Margin | 6.0% | 6.0% | 6.8% | 6.8% | 5.3% | — | — | — | — | — | — | — | — | — | — | — | — |
| Balance Sheet | |||||||||||||||||
| Debt/Equity | 0.13 | 0.13 | 0.14 | 0.08 | 0.03 | — | — | — | — | — | — | — | — | — | — | — | — |
| Current Ratio | 19.81 | 19.81 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | $1.7M | $1.7M | $1.9M | $7.7M | $3.8M | $-3.0M | $17.1M | $1.8M | $1.4M | $2.8M | $6.6M | $5.7M | $-1.8M | $5.7M | $-1.5M | $3.5M | $-4.6M |
| Returns | |||||||||||||||||
| ROE | 5.7% | 5.7% | 6.3% | 6.8% | 5.4% | 10.9% | 45.8% | 9.1% | 11.3% | 8.4% | 9.7% | 2.9% | 7.2% | 5.8% | 2.8% | 2.7% | 3.7% |
| Valuation | |||||||||||||||||
| P/E | 16.59 | 16.59 | 16.17 | 14.89 | 15.92 | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 10.58 | 10.58 | 12.43 | 9.14 | 7.03 | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 0.95 | 0.95 | 1.02 | 1.00 | 0.87 | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | 2.3% | 2.3% | -5.5% | -1.2% | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS Growth | -5.7% | -5.7% | 0.0% | 34.6% | — | -74.0% | 734.8% | -11.5% | 44.4% | -5.3% | 216.7% | -60.0% | 36.4% | 120.0% | 25.0% | -33.3% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
14.9%
EPS terminal req.
$0.50
Spread vs growth
-20.6%
5Y implied EPS CAGR
12.9%
EPS terminal req.
$0.61
Spread vs growth
-18.6%
10Y implied EPS CAGR
11.4%
EPS terminal req.
$0.98
Spread vs growth
-17.2%
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
+19.5%
Start / end P/E
13.5x → 17.1x
EPS bridge
0.35 → 0.33
Residual
-1.5%
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.