Industrials / Security & Protection ServicesNYSE American
$23.20
+0.00 (+0.00%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $21.5M · quality 59.3/100
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
16/100
F
Piotroski
7/9
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
$286M
P/E
N/A
•EV/EBITDA
N/A
•ROE
14.1%
↑Gross Margin
30.4%
↑Debt/Equity
N/A
•Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
+2.0%
FCF CAGR
+2.5%
FCF margin
12.1%
FCF / Net income
0.98x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $158.3M · net income $19.5M · FCF $19.1M
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 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $158.3M | $158.3M | $145.9M | $161.3M | $166.6M | $140.8M | $114.5M | $124.2M | $118.2M | $112.0M | $108.9M | $109.0M | $103.8M | $92.0M | $83.2M | $79.8M | $76.1M | $116.1M |
| Net Income | $19.5M | $19.5M | $16.6M | $22.6M | $20.9M | $16.6M | $10.3M | $16.0M | $15.3M | $13.2M | $10.5M | $9.1M | $8.7M | $6.0M | $35.0M | $7.7M | $3.1M | $-2.0M |
| EBITDA | $26.3M | $26.3M | $20.7M | $29.4M | $29.4M | $24.4M | $15.6M | $21.4M | $21.3M | $18.9M | $19.3M | $17.5M | $17.1M | $12.6M | $11.2M | $13.2M | $13.6M | $4.2M |
| EPS | 1.58 | 1.58 | 1.35 | 1.84 | 1.69 | 1.34 | 0.83 | 1.29 | — | — | — | — | — | — | — | — | — | — |
| Gross Margin | 30.4% | 30.4% | 28.3% | 30.5% | 29.3% | 30.4% | 28.7% | 31.4% | 32.4% | 31.1% | 32.3% | 30.6% | 31.1% | 30.0% | 29.2% | 30.2% | 29.5% | 20.5% |
| Operating Margin | 14.3% | 14.3% | 11.7% | 15.8% | 15.3% | 14.6% | 10.3% | 14.2% | 15.1% | 13.6% | 14.3% | 12.8% | 13.1% | 10.1% | 6.5% | 8.0% | 7.7% | -3.5% |
| Net Margin | 12.3% | 12.3% | 11.4% | 14.0% | 12.5% | 11.8% | 9.0% | 12.9% | 13.0% | 11.8% | 9.6% | 8.4% | 8.3% | 6.5% | 42.0% | 9.6% | 4.0% | -1.7% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 0.17 | 0.27 | 0.53 | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $19.1M | $19.1M | $21.5M | $24.7M | $13.2M | $6.4M | $13.8M | $15.3M | $14.0M | $9.8M | $10.7M | — | $9.3M | $-7.6M | $9.3M | $12.8M | $10.9M | $12.9M |
| Returns | ||||||||||||||||||
| ROE | 14.1% | 14.1% | 11.3% | 13.4% | 13.2% | 9.6% | 6.2% | 9.9% | 10.2% | 9.7% | 8.3% | 7.7% | 7.8% | 5.7% | 34.3% | 9.1% | 3.6% | -2.3% |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | 8.5% | 8.5% | -9.5% | -3.2% | 18.3% | 22.9% | -7.8% | 5.1% | 5.5% | 2.9% | -0.1% | 5.0% | 12.8% | 10.6% | 4.2% | 4.8% | -34.4% | — |
| EPS Growth | 17.0% | 17.0% | -26.6% | 8.9% | 26.1% | 61.4% | -35.7% | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
9.2%
EPS terminal req.
$2.06
Spread vs growth
7.8%
5Y implied EPS CAGR
9.5%
EPS terminal req.
$2.49
Spread vs growth
7.5%
10Y implied EPS CAGR
9.8%
EPS terminal req.
$4.01
Spread vs growth
7.3%
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.
Unavailable: positive start/end prices are required.