Industrials / Specialty Business ServicesNasdaqCM
$19.01
-0.18 (-0.94%)
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 $98268.00 · quality 60.0/100
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
50/100
C
Piotroski
7/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
8/100
SEC 0%
Sin guardar todavía.
Market Cap
$317M
P/E
376.0x
↑EV/EBITDA
290.7x
↑ROE
65.7%
↑Gross Margin
25.8%
↑Debt/Equity
0.57
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2024 · 1 años de histórico normalizado
Revenue CAGR
+64.2%
FCF CAGR
-54.1%
FCF margin
1.1%
FCF / Net income
0.07x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.8M · net income $834151.0 · FCF $61870.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 |
|---|---|---|---|
| Income Statement | |||
| Revenue | $5.8M | $5.8M | $3.5M |
| Net Income | $834151.00 | $834151.00 | $283689.00 |
| EBITDA | $1.1M | $1.1M | $438610.00 |
| EPS | 0.05 | 0.05 | 0.02 |
| Gross Margin | 25.8% | 25.8% | 20.0% |
| Operating Margin | 17.7% | 17.7% | 10.3% |
| Net Margin | 14.4% | 14.4% | 8.0% |
| Balance Sheet | |||
| Debt/Equity | 0.57 | 0.57 | 2.02 |
| Current Ratio | 4.73 | 4.73 | — |
| Cash Flow | |||
| Free Cash Flow | $61870.00 | $61870.00 | $134666.00 |
| Returns | |||
| ROE | 65.7% | 65.7% | 65.7% |
| Valuation | |||
| P/E | 376.03 | 376.03 | — |
| EV/EBITDA | 290.73 | 290.73 | — |
| P/B | 247.21 | 247.21 | — |
| Growth & Yield | |||
| Revenue Growth | 64.2% | 64.2% | — |
| EPS Growth | 194.0% | 194.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
221.9%
EPS terminal req.
$1.69
Spread vs growth
-27.9%
5Y implied EPS CAGR
109.5%
EPS terminal req.
$2.04
Spread vs growth
84.5%
10Y implied EPS CAGR
51.8%
EPS terminal req.
$3.29
Spread vs growth
142.2%
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
+375.3%
Start / end P/E
232.7x → 376.0x
EPS bridge
0.02 → 0.05
Residual
+119.6%
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.