Energy / Oil & Gas Equipment & ServicesNYSE
$9.56
+0.21 (+2.25%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $132.9M · quality 71.0/100
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
47/100
C
Piotroski
4/9
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
$1.4B
P/E
95.6x
↑EV/EBITDA
7.6x
↓ROE
2.0%
↓Gross Margin
12.3%
↓Debt/Equity
0.40
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2008–2025 · 17 años de histórico normalizado
Revenue CAGR
-2.9%
FCF CAGR
—
FCF margin
9.3%
FCF / Net income
3.91x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.29B · net income $30.8M · FCF $120.4M
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 | 2009 | 2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||
| Revenue | $1.29B | $1.29B | $1.36B | $1.29B | $873.1M | $674.7M | $733.6M | $751.9M | $739.8M | $581.4M | $487.6M | $695.8M | $1.11B | $876.6M | $846.1M | $702.0M | $774.5M | $1.46B | $2.11B |
| Net Income | $30.8M | $30.8M | $55.6M | $-10.8M | $-87.8M | $-61.5M | $22.2M | $57.9M | $28.6M | $30.1M | $-81.4M | $-377.0M | $195.6M | $113.0M | $-46.3M | $130.0M | $-127.0M | $156.1M | $-635.9M |
| EBITDA | $210.0M | $210.0M | $253.2M | $167.3M | $73.7M | $92.8M | $146.7M | $180.7M | $162.1M | $107.6M | $51.0M | $-187.0M | $371.1M | $277.6M | $28.7M | $154.2M | $133.0M | $466.4M | $-80.5M |
| EPS | 0.21 | 0.21 | 0.36 | -0.07 | -0.58 | -0.41 | 0.13 | 0.38 | 0.19 | 0.20 | -0.73 | -3.58 | 1.85 | 1.04 | -0.44 | 1.23 | -1.22 | 0.96 | -7.05 |
| Gross Margin | 12.3% | 12.3% | 16.2% | 15.5% | 5.8% | 2.3% | 10.9% | 18.3% | 16.4% | 10.7% | 9.5% | -33.6% | 31.1% | 29.7% | 5.9% | 21.3% | 21.3% | 16.6% | 17.6% |
| Operating Margin | 6.4% | 6.4% | 9.4% | 8.2% | -3.0% | -7.2% | 1.8% | 9.0% | 7.0% | -0.2% | -13.0% | -44.2% | 23.6% | 20.4% | -8.1% | 9.0% | 6.6% | 13.9% | -19.6% |
| Net Margin | 2.4% | 2.4% | 4.1% | -0.8% | -10.1% | -9.1% | 3.0% | 7.7% | 3.9% | 5.2% | -16.7% | -54.2% | 17.7% | 12.9% | -5.5% | 18.5% | -16.4% | 10.7% | -30.1% |
| Balance Sheet | |||||||||||||||||||
| Debt/Equity | 0.40 | 0.40 | 0.44 | 0.36 | 0.31 | 0.16 | 0.15 | 0.18 | 0.24 | 0.25 | 0.44 | 0.53 | 0.32 | 0.36 | 0.72 | 0.81 | 1.07 | 0.96 | — |
| Current Ratio | 2.92 | 2.92 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||||
| Free Cash Flow | $120.4M | $120.4M | $162.7M | $132.9M | $17.6M | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Returns | |||||||||||||||||||
| ROE | 2.0% | 2.0% | 3.7% | -0.7% | -5.8% | -3.7% | 1.3% | 3.4% | 1.8% | 1.9% | -6.4% | -29.5% | 11.8% | 7.5% | -3.3% | 9.1% | -10.1% | 11.1% | — |
| Valuation | |||||||||||||||||||
| P/E | 95.60 | 95.60 | 26.44 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 7.64 | 7.64 | 6.97 | 9.92 | 18.74 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 0.90 | 0.90 | 0.97 | 0.97 | 0.72 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||||
| Revenue Growth | -4.9% | -4.9% | 5.3% | 47.7% | — | -8.0% | -2.4% | 1.6% | 27.3% | 19.2% | -29.9% | -37.2% | 26.3% | 3.6% | 20.5% | -9.4% | -47.0% | -30.9% | — |
| EPS Growth | -41.7% | -41.7% | 614.3% | 87.9% | — | -415.4% | -65.8% | 100.0% | -5.0% | 127.4% | 79.6% | -293.5% | 77.9% | 336.4% | -135.8% | 200.8% | -227.1% | 113.6% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
59.3%
EPS terminal req.
$0.85
Spread vs growth
-100.9%
5Y implied EPS CAGR
37.3%
EPS terminal req.
$1.03
Spread vs growth
-79.0%
10Y implied EPS CAGR
22.9%
EPS terminal req.
$1.65
Spread vs growth
-64.6%
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
+54.4%
Start / end P/E
17.2x → 45.5x
EPS bridge
0.36 → 0.21
Residual
-68.6%
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.