Industrials / RailroadsNasdaqGS
$39.74
+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 31% · confianza 25%
FCF escenarios
weak_data · normalized FCF $25.2M · quality 56.0/100
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
13/100
F
Piotroski
3/9
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
$416M
P/E
N/A
•EV/EBITDA
N/A
•ROE
4.3%
↓Gross Margin
N/A
•Debt/Equity
N/A
•Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
3.34x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $7.5M · FCF $25.2M
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 | — | — | — | — | — | — | — | — | — | $536.4M | $483.5M | $624.5M | $607.2M | $598.0M | — | — | — | — |
| Net Income | $7.5M | $7.5M | $42.9M | $1.5M | $-45.6M | $3.6M | $7.6M | $42.6M | $-31.2M | $5.4M | $-141.7M | $-44.4M | $25.7M | $29.3M | $16.2M | $22.9M | $20.5M | $15.7M |
| EBITDA | $34.3M | $34.3M | $34.6M | $24.4M | $7.6M | $18.4M | $29.2M | $50.9M | $53.9M | $48.4M | $-120.2M | $-26.9M | — | — | $39.8M | $51.0M | $44.7M | — |
| EPS | 0.69 | 0.69 | 3.89 | 0.13 | -4.25 | 0.34 | 0.71 | 4.00 | -3.01 | 0.51 | -13.79 | -4.33 | 2.48 | 2.85 | 1.58 | 2.22 | 1.98 | 1.53 |
| Gross Margin | — | — | — | — | — | — | — | — | — | 19.6% | 18.7% | 21.4% | 20.0% | 19.4% | — | — | — | — |
| Operating Margin | — | — | — | — | — | — | — | — | — | 5.3% | -27.7% | -6.6% | — | — | — | — | — | — |
| Net Margin | — | — | — | — | — | — | — | — | — | 1.0% | -29.3% | -7.1% | 4.2% | 4.9% | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $25.2M | $25.2M | $12.8M | $32.4M | $-18.2M | — | — | $23.3M | $22.3M | $33.2M | — | — | — | — | — | — | — | — |
| Returns | ||||||||||||||||||
| ROE | 4.3% | 4.3% | 24.1% | 1.0% | -33.2% | 2.0% | 4.3% | 25.1% | -25.5% | 3.5% | -106.3% | -15.7% | 7.6% | 9.3% | 5.6% | 8.5% | 8.0% | 6.8% |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | — | — | — | — | — | — | — | — | — | 10.9% | -22.6% | 2.9% | 1.5% | — | — | — | — | — |
| EPS Growth | -82.3% | -82.3% | 2892.3% | 103.1% | -1350.0% | -52.1% | -82.3% | 232.9% | -690.2% | 103.7% | -218.5% | -274.6% | -13.0% | 80.4% | -28.8% | 12.1% | 29.4% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
3Y implied EPS CAGR
72.2%
EPS terminal req.
$3.53
Spread vs growth
-154.5%
5Y implied EPS CAGR
44.0%
EPS terminal req.
$4.27
Spread vs growth
-126.2%
10Y implied EPS CAGR
25.8%
EPS terminal req.
$6.87
Spread vs growth
-108.1%
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.