Energy / Oil & Gas Equipment & ServicesNYSE
$50.68
+0.46 (+0.92%)
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 33% · confianza 24%
FCF escenarios
weak_data · normalized FCF $64.4M · quality 33.7/100
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
28/100
D
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
$573M
P/E
N/A
•EV/EBITDA
11.5x
↑ROE
-3.3%
↓Gross Margin
27.7%
↑Debt/Equity
0.76
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2025 · 15 años de histórico normalizado
Revenue CAGR
+0.4%
FCF CAGR
+2.2%
FCF margin
8.1%
FCF / Net income
-6.67x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $791.5M · net income $-9.7M · FCF $64.4M
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||
| Revenue | $791.5M | $791.5M | $816.4M | $738.9M | $699.9M | $541.1M | $512.5M | $956.5M | $1.06B | $818.6M | $587.6M | $1.07B | $1.74B | $1.52B | $1.41B | $1.13B | $747.3M |
| Net Income | $-9.7M | $-9.7M | $-135.3M | $-18.9M | $3.7M | $-82.7M | $-96.9M | $-567.1M | $-374.1M | $-59.4M | $-82.0M | $-119.4M | $174.4M | $129.5M | $151.5M | $93.3M | $23.9M |
| EBITDA | $68.7M | $68.7M | $-43.2M | $45.2M | $78.9M | $-2.3M | $-180.6M | $-472.9M | $-322.5M | $-76.5M | $-67.2M | — | — | — | $292.7M | $201.4M | $106.5M |
| EPS | -0.81 | -0.81 | -11.00 | -1.85 | 0.62 | -14.65 | -17.37 | -103.01 | -68.80 | -12.00 | -18.00 | -26.60 | 36.60 | 27.40 | 34.80 | 27.60 | 8.80 |
| Gross Margin | 27.7% | 27.7% | 31.2% | 27.6% | 26.9% | 22.8% | -2.2% | 25.6% | 24.1% | 23.1% | 17.0% | 24.5% | 32.2% | 31.2% | 32.7% | 32.1% | 28.7% |
| Operating Margin | 2.4% | 2.4% | 4.4% | 3.2% | 1.3% | -8.2% | -45.2% | -56.1% | -37.3% | -17.3% | -21.9% | -10.6% | 15.4% | 13.7% | 17.0% | 14.2% | 9.8% |
| Net Margin | -1.2% | -1.2% | -16.6% | -2.6% | 0.5% | -15.3% | -18.9% | -59.3% | -35.2% | -7.3% | -14.0% | -11.1% | 10.0% | 8.5% | 10.7% | 8.3% | 3.2% |
| Balance Sheet | |||||||||||||||||
| Debt/Equity | 0.76 | 0.76 | 0.82 | 0.47 | 0.99 | 0.71 | 0.72 | 0.82 | — | — | — | — | — | — | — | — | — |
| Current Ratio | 2.23 | 2.23 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | $64.4M | $64.4M | $84.0M | $239000.00 | $-24.5M | $-18.2M | $1.6M | $89.0M | $-21.6M | $-66.7M | $47.9M | $123.6M | $216.2M | $151.1M | $88.3M | $-1.9M | $46.4M |
| Returns | |||||||||||||||||
| ROE | -3.3% | -3.3% | -42.3% | -4.6% | 1.2% | -25.1% | -23.9% | -116.7% | -36.3% | -4.2% | -6.6% | -9.5% | 12.5% | 9.7% | 13.0% | 14.3% | — |
| Valuation | |||||||||||||||||
| P/E | — | — | — | — | 45.58 | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 11.47 | 11.47 | — | 8.32 | 5.37 | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 2.07 | 2.07 | 0.64 | 0.56 | 0.55 | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | -3.1% | -3.1% | 10.5% | 5.6% | — | 5.6% | -46.4% | -10.1% | 30.0% | 39.3% | -45.3% | -38.3% | 14.1% | 7.8% | 25.4% | 51.0% | — |
| EPS Growth | 92.6% | 92.6% | -494.6% | -398.4% | — | 15.7% | 83.1% | -49.7% | -473.3% | 33.3% | 32.3% | -172.7% | 33.6% | -21.3% | 26.1% | 213.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+243.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-11.00 → -0.81
Residual
+243.8%
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.