Energy / Oil & Gas Equipment & ServicesNasdaqGS
$21.36
+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 34% · confianza 17%
FCF escenarios
weak_data · normalized FCF $16.3M · quality 38.7/100
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
44/100
C
Piotroski
3/9
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
$955M
P/E
164.3x
↑EV/EBITDA
7.7x
↓ROE
3.9%
↑Gross Margin
29.9%
↑Debt/Equity
1.15
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+6.7%
FCF CAGR
—
FCF margin
8.7%
FCF / Net income
8.47x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $821.8M · net income $8.4M · FCF $71.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $821.8M | $821.8M | $843.4M | $785.4M | $677.2M |
| Net Income | $8.4M | $8.4M | $51.2M | $17.4M | $-26.6M |
| EBITDA | $137.2M | $137.2M | $153.1M | $117.9M | $56.4M |
| EPS | — | — | 4.48 | 1.52 | -2.33 |
| Gross Margin | 29.9% | 29.9% | 32.3% | 26.8% | 32.7% |
| Operating Margin | 11.1% | 11.1% | 14.0% | 9.9% | 3.0% |
| Net Margin | 1.0% | 1.0% | 6.1% | 2.2% | -3.9% |
| Balance Sheet | |||||
| Debt/Equity | 1.15 | 1.15 | 0.60 | 0.63 | 0.60 |
| Current Ratio | 2.72 | 2.72 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $71.3M | $71.3M | $16.3M | $917000.00 | $-14.0M |
| Returns | |||||
| ROE | 3.9% | 3.9% | 8.1% | 2.9% | -4.7% |
| Valuation | |||||
| P/E | 164.31 | 164.31 | — | — | — |
| EV/EBITDA | 7.66 | 7.66 | — | — | — |
| P/B | 4.29 | 4.29 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | -2.6% | -2.6% | 7.4% | 16.0% | — |
| EPS Growth | — | — | 194.3% | 165.5% | — |
Revenue, Net Income & Free Cash Flow ($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
+10.8%
Start / end P/E
n/dx → n/dx
EPS bridge
4.48 → n/d
Residual
+10.8%
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.