Industrials / Staffing & Employment ServicesNasdaqGM
$1.46
-0.04 (-2.67%)
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 17%
FCF escenarios
weak_data · normalized FCF $-6.1M · quality 25.7/100
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
17/100
F
Piotroski
5/9
balance/quality
Valuation
100/100
+408.7% upside
5Y CAGR
+63.4%
100/100
Data QA
100/100
SEC 100%
Sin guardar todavía.
Market Cap
$111M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-185.2%
↓Gross Margin
10.6%
↓Debt/Equity
2.64
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2020–2025 · 5 años de histórico normalizado
Revenue CAGR
+321.0%
FCF CAGR
—
FCF margin
-1.0%
FCF / Net income
0.08x
Latest source
SEC-backed
Margin decomposition
Último año: revenue $435.9M · net income $-59.4M · FCF $-4.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025SEC | 2024SEC | 2023SEC | 2022SEC | 2021SEC | 2020SEC |
|---|---|---|---|---|---|---|---|
| Income Statement | |||||||
| Revenue | $435.9M | $435.9M | $442.6M | $401.4M | $78659.00 | $209995.00 | $329495.00 |
| Net Income | $-59.4M | $-59.4M | $-135.5M | $-15.3M | $-4.1M | $-3.7M | $-1.0M |
| EBITDA | $-43.6M | $-43.6M | $-111.4M | $1.4M | $-3.9M | — | — |
| EPS | -1.08 | -1.08 | -3.68 | -0.60 | -12.38 | -0.51 | — |
| Gross Margin | 10.6% | 10.6% | 10.7% | 11.7% | 99.1% | 72.5% | 48.2% |
| Operating Margin | -11.5% | -11.5% | -4.9% | -0.9% | -5081.6% | -1213.7% | -288.2% |
| Net Margin | -13.6% | -13.6% | -30.6% | -3.8% | -5205.8% | -1763.6% | -317.3% |
| Balance Sheet | |||||||
| Debt/Equity | 2.64 | 2.64 | 6.71 | 3.53 | 0.67 | — | — |
| Current Ratio | 0.71 | 0.71 | — | — | — | — | — |
| Cash Flow | |||||||
| Free Cash Flow | $-4.5M | $-4.5M | $-6.1M | $-9.2M | $-3.7M | $-2.0M | — |
| Returns | |||||||
| ROE | -185.2% | -185.2% | -1127.4% | -38.8% | -15.0% | -45.3% | -27.1% |
| Valuation | |||||||
| EV/EBITDA | — | — | — | 102.25 | — | — | — |
| P/B | — | — | — | — | 1.20 | 1.20 | — |
| Growth & Yield | |||||||
| Revenue Growth | -1.5% | -1.5% | 10.3% | 510171.8% | -62.5% | -36.3% | — |
| EPS Growth | 70.7% | 70.7% | -513.3% | 95.2% | -2327.5% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-45.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-3.68 → -1.08
Residual
-45.7%
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.