Unknown / UnknownNYSE
$26.40
+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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $90.3M · quality 78.7/100
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
32/100
D
Piotroski
6/9
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
$0
P/E
275.0x
↑EV/EBITDA
N/A
•ROE
13.0%
↑Gross Margin
53.6%
↑Debt/Equity
0.59
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+6.0%
FCF CAGR
+18.9%
FCF margin
57.6%
FCF / Net income
1.46x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $156.6M · net income $61.6M · FCF $90.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $156.6M | $156.6M | $156.4M | $160.5M | $131.7M |
| Net Income | $61.6M | $61.6M | $51.6M | $35.9M | $54.0M |
| EBITDA | $114.5M | $114.5M | $113.8M | $105.2M | $111.5M |
| Gross Margin | 53.6% | 53.6% | 55.1% | 45.6% | 41.3% |
| Operating Margin | 48.1% | 48.1% | 49.5% | 40.3% | 34.4% |
| Net Margin | 39.4% | 39.4% | 33.0% | 22.4% | 41.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.59 | 0.59 | 0.66 | 0.94 | 1.17 |
| Cash Flow | |||||
| Free Cash Flow | $90.3M | $90.3M | $92.1M | $60.2M | $53.7M |
| Returns | |||||
| ROE | 13.0% | 13.0% | 10.6% | 8.0% | 12.7% |
| Valuation | |||||
| P/E | 275.00 | 275.00 | — | — | — |
| EV/EBITDA | — | — | 10.45 | 12.04 | 11.62 |
| P/B | — | — | 1.93 | 2.05 | 2.00 |
| Growth & Yield | |||||
| Revenue Growth | 0.1% | 0.1% | -2.5% | 21.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+3.2%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
+3.2%
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.