Industrials / TruckingNasdaqGS
$15.52
+0.53 (+3.54%)
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 $-43.3M · quality 44.3/100
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
45/100
C
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
$1.2B
P/E
N/A
•EV/EBITDA
13.2x
↑ROE
-6.9%
↓Gross Margin
8.4%
↓Debt/Equity
0.21
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2008–2025 · 17 años de histórico normalizado
Revenue CAGR
+1.5%
FCF CAGR
—
FCF margin
-8.3%
FCF / Net income
1.27x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $805.7M · net income $-52.5M · FCF $-66.9M
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 | $805.7M | $805.7M | $1.05B | $1.21B | $968.0M | $607.3M | $645.3M | $596.8M | $610.8M | $607.3M | $612.9M | $736.3M | $871.4M | $582.3M | $545.7M | $528.6M | $499.5M | $459.5M | $625.6M |
| Net Income | $-52.5M | $-52.5M | $-29.7M | $14.8M | $133.6M | $79.3M | $70.8M | $73.0M | $72.7M | $75.2M | $56.4M | $73.1M | $84.8M | $70.6M | $61.5M | $69.9M | $62.2M | $56.9M | $70.0M |
| EBITDA | $102.6M | $102.6M | $162.4M | $243.1M | $322.7M | $209.6M | $203.8M | $195.2M | $191.1M | $167.4M | $191.1M | $228.4M | $241.5M | $182.0M | $152.7M | $164.4M | $153.4M | $137.7M | — |
| EPS | -0.67 | -0.67 | -0.38 | 0.19 | 1.69 | 1.00 | 0.87 | 0.89 | 0.88 | 0.90 | 0.68 | 0.84 | 0.96 | 0.83 | 0.71 | 0.78 | 0.69 | 0.62 | 0.73 |
| Gross Margin | 8.4% | 8.4% | 10.5% | 12.0% | 20.7% | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | -7.7% | -7.7% | -2.6% | 0.1% | 9.4% | 17.4% | 14.5% | 15.8% | 14.7% | 10.5% | 14.0% | 15.8% | 15.1% | 19.3% | 17.4% | 20.2% | 18.3% | 17.2% | 15.7% |
| Net Margin | -6.5% | -6.5% | -2.8% | 1.2% | 13.8% | 13.1% | 11.0% | 12.2% | 11.9% | 12.4% | 9.2% | 9.9% | 9.7% | 12.1% | 11.3% | 13.2% | 12.5% | 12.4% | 11.2% |
| Balance Sheet | |||||||||||||||||||
| Debt/Equity | 0.21 | 0.21 | 0.25 | 0.37 | 0.51 | 0.00 | — | — | — | — | — | 0.00 | 0.05 | 0.19 | 0.00 | — | — | — | — |
| Current Ratio | 1.27 | 1.27 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||||
| Free Cash Flow | $-66.9M | $-66.9M | $34.8M | $-43.3M | $34.1M | $-9.2M | $-25.5M | $-17.4M | $-22.7M | $-74.6M | $69.7M | $-26.8M | $-32.5M | $-24.0M | $35.4M | $-27.2M | $84.1M | $22.0M | $85.9M |
| Returns | |||||||||||||||||||
| ROE | -6.9% | -6.9% | -3.6% | 1.7% | 15.6% | 10.9% | 9.8% | 10.7% | 11.8% | 13.1% | 11.1% | 15.5% | 17.8% | 17.7% | 21.2% | 20.5% | 18.6% | 15.5% | 19.4% |
| Valuation | |||||||||||||||||||
| P/E | — | — | — | 71.74 | 9.38 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 13.19 | 13.19 | 6.63 | 5.62 | 5.07 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 1.60 | 1.60 | 1.07 | 1.25 | 1.46 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||||
| Revenue Growth | -23.1% | -23.1% | -13.2% | 24.7% | — | -5.9% | 8.1% | -2.3% | 0.6% | -0.9% | -16.8% | -15.5% | 49.7% | 6.7% | 3.2% | 5.8% | 8.7% | -26.5% | — |
| EPS Growth | -76.3% | -76.3% | -300.0% | -88.8% | — | 14.9% | -2.2% | 1.1% | -2.2% | 32.4% | -19.0% | -12.5% | 15.7% | 16.9% | -9.0% | 13.0% | 11.3% | -15.1% | — |
| Dividend Yield | 0.5% | 0.5% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+73.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.38 → -0.67
Residual
+73.4%
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.