Industrials / Building Products & EquipmentNasdaqGS
$1.78
-0.08 (-4.30%)
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 16%
FCF escenarios
weak_data · normalized FCF $21.5M · quality 34.7/100
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
25/100
D
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
$62M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-94.9%
↓Gross Margin
18.4%
↓Debt/Equity
0.94
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-16.8%
FCF CAGR
—
FCF margin
-11.8%
FCF / Net income
0.34x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $397.2M · net income $-137.5M · FCF $-47.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $397.2M | $397.2M | $443.2M | $565.2M | $690.8M |
| Net Income | $-137.5M | $-137.5M | $-42.8M | $-107.7M | $-57.1M |
| EBITDA | $-116.6M | $-116.6M | $-20.6M | $-51.6M | $-13.5M |
| EPS | -3.98 | -3.98 | -1.13 | -3.13 | -1.66 |
| Gross Margin | 18.4% | 18.4% | 21.8% | 16.3% | 23.6% |
| Operating Margin | -12.9% | -12.9% | -7.6% | -7.9% | 1.9% |
| Net Margin | -34.6% | -34.6% | -9.7% | -19.0% | -8.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.94 | 0.94 | 0.49 | 0.46 | 0.42 |
| Current Ratio | 1.70 | 1.70 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-47.1M | $-47.1M | $21.5M | $55.4M | $-41.1M |
| Returns | |||||
| ROE | -94.9% | -94.9% | -15.5% | -33.6% | -13.4% |
| Valuation | |||||
| P/B | 0.42 | 0.42 | 0.55 | 0.45 | 0.52 |
| Growth & Yield | |||||
| Revenue Growth | -10.4% | -10.4% | -21.6% | -18.2% | — |
| EPS Growth | -252.2% | -252.2% | 63.9% | -88.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+4.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.13 → -3.98
Residual
+4.7%
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.