Industrials / Aerospace & DefenseNYSE
$2.70
+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 28% · confianza 25%
FCF escenarios
weak_data · normalized FCF $-77.0M · quality 66.7/100
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
43/100
C
Piotroski
4/9
balance/quality
Valuation
100/100
+430.4% upside
5Y CAGR
+63.7%
100/100
Data QA
50/100
SEC 43%
Sin guardar todavía.
Market Cap
$344M
P/E
0.5x
↓EV/EBITDA
0.8x
↓ROE
-191.8%
↓Gross Margin
N/A
•Debt/Equity
-1.58
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2019–2025 · 6 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
-0.36x
Latest source
SEC-backed
Margin decomposition
Último año: revenue — · net income $232.9M · FCF $-83.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021SEC | 2020SEC | 2019SEC |
|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||
| Net Income | $232.9M | $232.9M | $-781.2M | $-59.9M | $-94.4M | — | — | — |
| EBITDA | $204.7M | $204.7M | $-73.4M | $-63.5M | $-77.2M | — | — | — |
| EPS | 5.70 | 5.70 | -38.46 | -3.13 | -5.26 | — | — | — |
| Balance Sheet | ||||||||
| Debt/Equity | -1.58 | -1.58 | -1.05 | -2.25 | 16.18 | — | — | — |
| Current Ratio | 0.88 | 0.88 | — | — | — | — | — | — |
| Cash Flow | ||||||||
| Free Cash Flow | $-83.1M | $-83.1M | $-46.7M | $-77.0M | $-105.7M | — | — | — |
| Returns | ||||||||
| ROE | -191.8% | -191.8% | 156.5% | 120.4% | -1289.6% | — | — | — |
| Valuation | ||||||||
| P/E | 0.47 | 0.47 | — | — | — | — | — | — |
| EV/EBITDA | 0.77 | 0.77 | — | — | — | — | — | — |
| P/B | — | — | — | — | 76.52 | — | — | — |
| Growth & Yield | ||||||||
| EPS Growth | 114.8% | 114.8% | -1128.8% | 40.5% | — | — | — | — |
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-65.2%
EPS terminal req.
$0.24
Spread vs growth
180.1%
5Y implied EPS CAGR
-44.9%
EPS terminal req.
$0.29
Spread vs growth
159.7%
10Y implied EPS CAGR
-22.1%
EPS terminal req.
$0.47
Spread vs growth
137.0%
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
-49.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-38.46 → 5.70
Residual
-49.2%
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.