Industrials / Infrastructure OperationsNSE
$2.26
+0.01 (+0.44%)
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 21%
FCF escenarios
weak_data · normalized FCF $1.7B · quality 43.7/100
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
42/100
C
Piotroski
1/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$542M
P/E
N/A
•EV/EBITDA
12.3x
↑ROE
0.2%
↓Gross Margin
-2.8%
↓Debt/Equity
-0.64
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+24.0%
FCF CAGR
—
FCF margin
-186.2%
FCF / Net income
22.13x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $145.5M · net income $-12.2M · FCF $-271.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $145.5M | $145.5M | $56.9M | $17.2M | $76.3M |
| Net Income | $-12.2M | $-12.2M | $11.29B | $-4.41B | $-1.40B |
| EBITDA | $359.9M | $359.9M | $154.6M | $-1.02B | $2.09B |
| EPS | -0.05 | -0.05 | 47.10 | -18.41 | -5.85 |
| Gross Margin | -2.8% | -2.8% | 5.8% | 16.7% | 10.3% |
| Operating Margin | -10.8% | -10.8% | -84.1% | -432.7% | -7.9% |
| Net Margin | -8.4% | -8.4% | 19840.4% | -25646.8% | -1838.5% |
| Balance Sheet | |||||
| Debt/Equity | -0.64 | -0.64 | -1.04 | -1.21 | -1.84 |
| Cash Flow | |||||
| Free Cash Flow | $-271.0M | $-271.0M | $1.75B | $3.12B | $933.0M |
| Returns | |||||
| ROE | 0.2% | 0.2% | -180.4% | 25.1% | 10.7% |
| Valuation | |||||
| P/E | — | — | 0.03 | — | — |
| EV/EBITDA | 12.28 | 12.28 | 43.05 | — | 11.57 |
| Growth & Yield | |||||
| Revenue Growth | 155.7% | 155.7% | 230.8% | -77.4% | — |
| EPS Growth | -100.1% | -100.1% | 355.9% | -214.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+101.8%
Start / end P/E
n/dx → n/dx
EPS bridge
47.10 → -0.05
Residual
+101.8%
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.