Industrials / Electrical Equipment & PartsNasdaqCM
$1.45
+0.02 (+1.26%)
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 34% · confianza 18%
FCF escenarios
weak_data · normalized FCF $-10.4M · 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
46/100
C
Piotroski
2/9
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
$60M
P/E
4.8x
↓EV/EBITDA
2.7x
↓ROE
2.2%
↓Gross Margin
7.0%
↓Debt/Equity
0.26
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+4.1%
FCF CAGR
—
FCF margin
-2.3%
FCF / Net income
-3.02x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $489.7M · net income $3.7M · FCF $-11.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $489.7M | $489.7M | $472.7M | $425.8M | $433.9M |
| Net Income | $3.7M | $3.7M | $3.5M | $3.9M | $3.9M |
| EBITDA | $15.4M | $15.4M | $17.6M | $9.1M | $14.9M |
| EPS | 0.18 | 0.18 | 0.17 | 0.19 | 0.19 |
| Gross Margin | 7.0% | 7.0% | 7.4% | 7.1% | 7.5% |
| Operating Margin | 1.3% | 1.3% | 2.1% | 1.4% | 1.9% |
| Net Margin | 0.7% | 0.7% | 0.7% | 0.9% | 0.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.26 | 0.26 | 0.20 | 0.36 | 0.40 |
| Current Ratio | 2.48 | 2.48 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-11.1M | $-11.1M | $20.0M | $-10.4M | $2.8M |
| Returns | |||||
| ROE | 2.2% | 2.2% | 2.2% | 2.5% | 2.6% |
| Valuation | |||||
| P/E | 4.83 | 4.83 | 8.53 | 7.26 | 7.18 |
| EV/EBITDA | 2.70 | 2.70 | 1.53 | 5.01 | 2.26 |
| P/B | 0.18 | 0.18 | 0.19 | 0.18 | 0.18 |
| Growth & Yield | |||||
| Revenue Growth | 3.6% | 3.6% | 11.0% | -1.9% | — |
| EPS Growth | 5.9% | 5.9% | -10.5% | 2.6% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-10.6%
EPS terminal req.
$0.13
Spread vs growth
16.5%
5Y implied EPS CAGR
-2.9%
EPS terminal req.
$0.16
Spread vs growth
8.8%
10Y implied EPS CAGR
3.4%
EPS terminal req.
$0.25
Spread vs growth
2.5%
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
-10.1%
Start / end P/E
9.5x → 8.0x
EPS bridge
0.17 → 0.18
Residual
-0.9%
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.