Industrials / Engineering & ConstructionBSE
$220.50
-6.80 (-3.02%)
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 19%
FCF escenarios
weak_data · normalized FCF $-145.1M · quality 51.3/100
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
31/100
D
Piotroski
0/9
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
$3.3B
P/E
N/A
•EV/EBITDA
215.4x
↑ROE
-6.7%
↓Gross Margin
52.8%
↑Debt/Equity
0.57
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-26.3%
FCF CAGR
—
FCF margin
-53.9%
FCF / Net income
4.77x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $269.4M · net income $-30.4M · FCF $-145.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $269.4M | $269.4M | $393.2M | $421.6M | $673.2M |
| Net Income | $-30.4M | $-30.4M | $19.2M | $-33.0M | $75.1M |
| EBITDA | $16.7M | $16.7M | $70.9M | $43.7M | $158.5M |
| EPS | — | — | 1.27 | -2.18 | 4.96 |
| Gross Margin | 52.8% | 52.8% | 53.0% | 84.5% | 74.5% |
| Operating Margin | -12.4% | -12.4% | -0.0% | 3.1% | 49.4% |
| Net Margin | -11.3% | -11.3% | 4.9% | -7.8% | 11.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.57 | 0.57 | 0.23 | 1.18 | 1.22 |
| Current Ratio | 1.37 | 1.37 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-145.1M | $-145.1M | $249.9M | $-371.3M | $-440.5M |
| Returns | |||||
| ROE | -6.7% | -6.7% | 4.0% | -7.2% | 21.2% |
| Valuation | |||||
| P/E | — | — | 82.44 | — | 14.09 |
| EV/EBITDA | 215.42 | 215.42 | 23.64 | 31.32 | 9.33 |
| P/B | 7.34 | 7.34 | 3.26 | 1.91 | 2.98 |
| Growth & Yield | |||||
| Revenue Growth | -31.5% | -31.5% | -6.7% | -37.4% | — |
| EPS Growth | — | — | 158.3% | -144.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+16.6%
Start / end P/E
n/dx → n/dx
EPS bridge
1.27 → n/d
Residual
+16.6%
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.