Industrials / Pollution & Treatment ControlsNasdaqGS
$11.61
+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 $19.2M · quality 57.0/100
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
12/100
F
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$613M
P/E
N/A
•EV/EBITDA
N/A
•ROE
11.1%
↑Gross Margin
65.1%
↑Debt/Equity
N/A
•Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
+6.8%
FCF CAGR
+7.9%
FCF margin
12.9%
FCF / Net income
0.76x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $135.0M · net income $23.0M · FCF $17.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $135.0M | $135.0M | $144.9M | $128.3M | $125.6M | $103.9M | $119.0M | $86.9M | $74.5M | $69.1M | $57.8M | $43.7M | $30.4M | $43.0M | $42.6M | $28.0M | $45.9M | $47.0M |
| Net Income | $23.0M | $23.0M | $23.1M | $21.5M | $24.0M | $14.3M | $26.4M | $10.9M | $22.1M | $18.4M | $3.7M | $-11.6M | $-18.7M | $-3.1M | $-8.3M | $-26.4M | $-3.6M | $3.7M |
| EBITDA | $27.6M | $27.6M | $23.8M | $23.2M | $29.6M | $18.3M | $35.2M | $14.8M | $13.8M | $12.9M | $7.1M | $-8.0M | $-14.5M | $909000.00 | $-5.9M | $-21.9M | $-2.4M | $7.3M |
| EPS | 0.42 | 0.42 | 0.40 | 0.37 | 0.42 | 0.24 | 0.47 | 0.19 | 0.40 | 0.33 | 0.07 | -0.22 | -0.36 | — | — | -0.50 | -0.07 | 0.07 |
| Gross Margin | 65.1% | 65.1% | 66.9% | 67.8% | 69.6% | 68.6% | — | — | — | 56.6% | 55.1% | 56.2% | 54.9% | 59.8% | 47.4% | 27.8% | 48.1% | 62.6% |
| Operating Margin | 17.7% | 17.7% | 13.6% | 14.8% | 19.8% | 13.3% | 26.3% | 11.9% | 13.4% | 13.4% | 5.9% | -27.0% | -60.7% | -6.7% | -20.3% | -90.2% | -11.0% | 13.1% |
| Net Margin | 17.0% | 17.0% | 15.9% | 16.8% | 19.1% | 13.7% | 22.2% | 12.6% | 29.6% | 26.6% | 6.4% | -26.6% | -61.5% | -7.2% | -19.4% | -94.3% | -7.9% | 7.8% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | — | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | — | — | — | — | 0.00 | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $17.4M | $17.4M | $19.2M | $23.5M | $8.4M | $6.8M | $10.1M | $-2.1M | $2.3M | $-4.5M | $3.9M | — | — | $956000.00 | $-7.2M | $-10.2M | $-7.8M | $5.1M |
| Returns | ||||||||||||||||||
| ROE | 11.1% | 11.1% | 11.0% | 9.8% | 13.0% | 8.0% | 15.4% | 8.0% | 19.5% | 20.0% | 5.4% | -18.1% | -26.8% | -3.6% | -9.4% | -27.3% | -3.0% | 3.0% |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | -6.9% | -6.9% | 12.9% | 2.2% | 20.9% | -12.7% | 36.9% | 16.7% | 7.8% | 19.6% | 32.3% | 43.5% | -29.3% | 1.0% | 52.0% | -38.8% | -2.5% | — |
| EPS Growth | 5.0% | 5.0% | 8.1% | -11.9% | 75.0% | -48.9% | 147.4% | -52.5% | 21.2% | 371.4% | 131.8% | 38.9% | — | — | — | -614.3% | -200.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
34.9%
EPS terminal req.
$1.03
Spread vs growth
-29.9%
5Y implied EPS CAGR
24.3%
EPS terminal req.
$1.25
Spread vs growth
-19.3%
10Y implied EPS CAGR
16.9%
EPS terminal req.
$2.01
Spread vs growth
-11.9%
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.
Unavailable: positive start/end prices are required.