Industrials / Electrical Equipment & PartsBSE
$8.43
-0.44 (-4.96%)
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 32% · confianza 21%
FCF escenarios
weak_data · normalized FCF $1.5M · quality 44.3/100
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
13/100
F
Piotroski
2/9
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
$52M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-6.3%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
-7.0%
FCF margin
—
FCF / Net income
-16.07x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-1.3M · FCF $20.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | — | — | — | — | $59.7M |
| Net Income | $-1.3M | $-1.3M | $689000.00 | $-3.1M | $-17.3M |
| EBITDA | $-1.2M | $-1.2M | $765000.00 | $-665960.00 | $-5.0M |
| EPS | — | — | 0.11 | -0.50 | -2.82 |
| Gross Margin | — | — | — | — | 29.6% |
| Operating Margin | — | — | — | — | -21.4% |
| Net Margin | — | — | — | — | -29.0% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.02 | — | 1.15 |
| Current Ratio | 17.17 | 17.17 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $20.4M | $20.4M | $1.5M | $-409900.00 | $25.4M |
| Returns | |||||
| ROE | -6.3% | -6.3% | 3.2% | -15.0% | -73.1% |
| Valuation | |||||
| P/E | — | — | 85.64 | — | — |
| EV/EBITDA | — | — | 77.62 | — | — |
| P/B | 2.59 | 2.59 | 2.77 | 3.46 | 1.06 |
| Growth & Yield | |||||
| EPS Growth | — | — | 122.0% | 82.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-15.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.11 → n/d
Residual
-15.6%
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.