Industrials / Electrical Equipment & PartsWarsaw
$379.55
-40.40 (-9.62%)
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 34% · confianza 14%
FCF escenarios
weak_data · normalized FCF $962000.00 · quality 27.7/100
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
6/100
F
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$1.7B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-44.2%
↓Gross Margin
72.6%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2024 · 2 años de histórico normalizado
Revenue CAGR
+43.6%
FCF CAGR
—
FCF margin
-2.9%
FCF / Net income
0.09x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $9.9M · net income $-3.1M · FCF $-287000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $9.9M | $9.9M | $8.0M | $4.8M |
| Net Income | $-3.1M | $-3.1M | $-2.9M | $-92000.00 |
| EBITDA | $-1.7M | $-1.7M | $-1.6M | $711000.00 |
| EPS | -1.08 | -1.08 | -1.00 | -0.03 |
| Gross Margin | 72.6% | 72.6% | 34.0% | 41.8% |
| Operating Margin | -23.3% | -23.3% | -34.6% | -1.5% |
| Net Margin | -31.3% | -31.3% | -35.7% | -1.9% |
| Balance Sheet | ||||
| Debt/Equity | — | — | — | 0.01 |
| Cash Flow | ||||
| Free Cash Flow | $-287000.00 | $-287000.00 | $10.7M | $962000.00 |
| Returns | ||||
| ROE | -44.2% | -44.2% | -76.5% | -2.0% |
| Valuation | ||||
| P/B | 155.05 | 155.05 | — | — |
| Growth & Yield | ||||
| Revenue Growth | 23.2% | 23.2% | 67.3% | — |
| EPS Growth | -7.9% | -7.9% | -3008.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+72.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.00 → -1.08
Residual
+72.5%
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.