Industrials / Integrated Freight & LogisticsNasdaqCM
$1.34
+0.06 (+4.69%)
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 33% · confianza 23%
FCF escenarios
weak_data · normalized FCF $218660.50 · quality 31.0/100
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
12/100
F
Piotroski
0/9
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
$5M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-88.5%
↓Gross Margin
4.8%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2012–2025 · 13 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $9.3M · net income $-2.6M · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||
| Revenue | $9.3M | $9.3M | $8.6M | $452409.00 | $752839.00 | — | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | — | — | — | — |
| Net Income | $-2.6M | $-2.6M | $54450.00 | $-341210.00 | $144149.00 | $-74384.00 | $-73848.00 | $-88023.00 | $-96747.00 | $37879.00 | $-683501.00 | $-1.0M | $-355436.00 | $-70106.00 | — |
| EBITDA | — | — | $168659.00 | $-343994.00 | $191816.00 | $-63003.00 | — | — | — | — | — | — | — | — | — |
| EPS | — | — | 0.07 | -0.70 | 0.70 | — | — | — | — | — | — | — | — | — | — |
| Gross Margin | 4.8% | 4.8% | 12.2% | -0.9% | 36.4% | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | -29.2% | -29.2% | 2.0% | -76.0% | 25.5% | — | — | — | — | — | — | — | — | — | — |
| Net Margin | -28.4% | -28.4% | 0.6% | -75.4% | 19.1% | — | — | — | — | — | — | — | — | — | — |
| Balance Sheet | |||||||||||||||
| Debt/Equity | — | — | — | -0.02 | — | -1.02 | — | — | — | — | — | — | — | — | — |
| Current Ratio | — | — | 35.30 | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||
| Free Cash Flow | — | — | $112740.00 | $324581.00 | $-84161.00 | $-74248.00 | — | — | — | — | — | — | — | — | — |
| Returns | |||||||||||||||
| ROE | -88.5% | -88.5% | 7.3% | 125.9% | 147.7% | 22.9% | 29.5% | 49.8% | 108.9% | -414.5% | 160.1% | 462.5% | -2109.2% | 664.5% | — |
| Valuation | |||||||||||||||
| P/E | — | — | 19.14 | — | 21.80 | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | — | — | 9.54 | — | 16.94 | — | — | — | — | — | — | — | — | — | — |
| P/B | — | — | 2.73 | — | 33.51 | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||
| Revenue Growth | 7.7% | 7.7% | 1804.8% | -39.9% | — | — | — | — | — | — | — | — | — | — | — |
| EPS Growth | — | — | 110.0% | -200.0% | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-90.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.07 → n/d
Residual
-90.4%
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.