Industrials / Staffing & Employment ServicesMCE
$1.12
-0.02 (-1.75%)
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 $507606.00 · quality 72.7/100
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
74/100
B
Piotroski
7/9
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
$20M
P/E
14.0x
↓EV/EBITDA
9.2x
↓ROE
34.6%
↑Gross Margin
102.6%
↑Debt/Equity
0.19
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+9.2%
FCF CAGR
+6.9%
FCF margin
9.7%
FCF / Net income
0.94x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $14.0M · net income $1.5M · FCF $1.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $14.0M | $14.0M | $11.7M | $11.5M | $10.8M |
| Net Income | $1.5M | $1.5M | $148045.00 | $-177329.00 | $1.3M |
| EBITDA | $2.1M | $2.1M | $795938.00 | $96419.00 | $2.2M |
| EPS | 0.08 | 0.08 | 0.01 | -0.01 | 0.07 |
| Gross Margin | 102.6% | 102.6% | 102.0% | 103.6% | 100.4% |
| Operating Margin | 14.0% | 14.0% | 11.0% | 4.0% | 14.8% |
| Net Margin | 10.4% | 10.4% | 1.3% | -1.5% | 12.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.19 | 0.19 | 0.37 | 0.62 | 0.59 |
| Current Ratio | 2.23 | 2.23 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.4M | $1.4M | $421021.00 | $507606.00 | $1.1M |
| Returns | |||||
| ROE | 34.6% | 34.6% | 4.8% | -7.2% | 50.1% |
| Valuation | |||||
| P/E | 14.00 | 14.00 | 85.63 | — | 19.18 |
| EV/EBITDA | 9.19 | 9.19 | 16.69 | 182.40 | 12.02 |
| P/B | 4.70 | 4.70 | 4.13 | 6.76 | 9.60 |
| Growth & Yield | |||||
| Revenue Growth | 19.8% | 19.8% | 1.5% | 7.1% | — |
| EPS Growth | 907.5% | 907.5% | 183.7% | -113.2% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
6.5%
EPS terminal req.
$0.10
Spread vs growth
901.0%
5Y implied EPS CAGR
7.9%
EPS terminal req.
$0.12
Spread vs growth
899.6%
10Y implied EPS CAGR
8.9%
EPS terminal req.
$0.19
Spread vs growth
898.6%
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
+3.7%
Start / end P/E
132.1x → 13.6x
EPS bridge
0.01 → 0.08
Residual
-814.1%
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.