Industrials / Electrical Equipment & PartsNYSE American
$57.61
-0.34 (-0.59%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $5.4M · quality 43.0/100
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
48/100
C
Piotroski
6/9
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
$173M
P/E
15.1x
↓EV/EBITDA
15.9x
↑ROE
16.0%
↑Gross Margin
28.9%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2011–2025 · 14 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
+10.1%
FCF margin
37.8%
FCF / Net income
2.04x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $44.0M · net income $8.1M · FCF $16.6M
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||
| Revenue | $44.0M | $44.0M | $38.7M | $35.6M | $32.1M | $27.7M | $31.5M | $36.5M | $32.5M | $22.5M | — | — | — | — | — | — |
| Net Income | $8.1M | $8.1M | $5.8M | $3.7M | $1.3M | $-181543.00 | $1.2M | $2.3M | $3.1M | $1.1M | $3.2M | $3.2M | $1.2M | $5.6M | $4.4M | $3.9M |
| EBITDA | $8.6M | $8.6M | $7.0M | $4.8M | $2.0M | — | — | — | — | — | — | — | — | — | — | — |
| EPS | 3.02 | 3.02 | 2.29 | 1.49 | 0.52 | -0.08 | 0.49 | 0.98 | 1.31 | 0.49 | 1.38 | 1.39 | 0.51 | 2.48 | 1.99 | 1.77 |
| Gross Margin | 28.9% | 28.9% | 27.5% | 22.6% | 17.0% | 12.1% | 17.6% | 19.4% | 23.6% | 20.9% | — | — | — | — | — | — |
| Operating Margin | 18.5% | 18.5% | 16.9% | 12.1% | 4.8% | -1.5% | 3.7% | 7.3% | 11.9% | 6.8% | — | — | — | — | — | — |
| Net Margin | 18.5% | 18.5% | 15.0% | 10.3% | 3.9% | -0.7% | 3.7% | 6.4% | 9.5% | 5.0% | — | — | — | — | — | — |
| Balance Sheet | ||||||||||||||||
| Current Ratio | 2.28 | 2.28 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||
| Free Cash Flow | $16.6M | $16.6M | $5.4M | $3.4M | $1.9M | $551442.00 | $5.8M | $-4.2M | $-1.7M | $6.1M | $5.5M | $405713.00 | $4.7M | $3.0M | $7.1M | $4.3M |
| Returns | ||||||||||||||||
| ROE | 16.0% | 16.0% | 14.1% | 10.2% | 3.9% | -0.6% | 3.7% | 7.3% | 9.2% | 3.6% | 9.8% | 10.3% | 3.9% | 17.5% | 14.8% | 13.5% |
| Valuation | ||||||||||||||||
| P/E | 15.12 | 15.12 | 9.59 | 10.95 | 26.92 | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 15.91 | 15.91 | 7.34 | 7.85 | 12.82 | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 3.05 | 3.05 | 1.35 | 1.12 | 1.06 | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||
| Revenue Growth | 13.5% | 13.5% | 8.8% | 10.9% | — | -12.0% | -13.6% | 12.2% | 44.4% | — | — | — | — | — | — | — |
| EPS Growth | 31.9% | 31.9% | 53.7% | 186.5% | — | -116.3% | -50.0% | -25.2% | 167.3% | -64.5% | -0.7% | 172.5% | -79.4% | 24.6% | 12.4% | — |
| Dividend Yield | 1.7% | 1.7% | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
19.2%
EPS terminal req.
$5.11
Spread vs growth
12.7%
5Y implied EPS CAGR
15.4%
EPS terminal req.
$6.19
Spread vs growth
16.5%
10Y implied EPS CAGR
12.7%
EPS terminal req.
$9.96
Spread vs growth
19.2%
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
+59.1%
Start / end P/E
16.0x → 19.1x
EPS bridge
2.29 → 3.02
Residual
+6.2%
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.