Industrials / AirlinesNYSE American
$2.63
+0.10 (+3.95%)
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 25%
FCF escenarios
weak_data · normalized FCF $-68.1M · quality 75.3/100
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
5/9
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
$253M
P/E
N/A
•EV/EBITDA
N/A
•ROE
5.9%
↓Gross Margin
8.7%
↓Debt/Equity
-0.81
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-6.5%
FCF / Net income
1.38x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $375.9M · net income $-17.6M · FCF $-24.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $375.9M | $375.9M | $327.3M | $315.4M | $320.0M | — |
| Net Income | $-17.6M | $-17.6M | $-21.1M | $-46.8M | $6.0M | $2.1M |
| EBITDA | $-22.1M | $-22.1M | $-54.6M | $-5.5M | $27.3M | — |
| EPS | -1.01 | -1.01 | -1.07 | -2.81 | 0.36 | — |
| Gross Margin | 8.7% | 8.7% | 3.5% | 7.7% | 13.0% | — |
| Operating Margin | -13.3% | -13.3% | -24.4% | -16.2% | -3.8% | — |
| Net Margin | -4.7% | -4.7% | -6.4% | -14.9% | 1.9% | — |
| Balance Sheet | ||||||
| Debt/Equity | -0.81 | -0.81 | -1.62 | 6.73 | — | — |
| Current Ratio | 0.24 | 0.24 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $-24.3M | $-24.3M | $-68.1M | $-75.8M | $-100.9M | — |
| Returns | ||||||
| ROE | 5.9% | 5.9% | 10.8% | -100.8% | — | -14.6% |
| Valuation | ||||||
| P/B | — | — | — | 2.42 | — | — |
| Growth & Yield | ||||||
| Revenue Growth | 14.9% | 14.9% | 3.8% | -1.5% | — | — |
| EPS Growth | 5.6% | 5.6% | 62.0% | -887.3% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-17.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.07 → -1.01
Residual
-17.0%
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.