Industrials / Specialty Business ServicesBSE
$11.49
+0.52 (+4.91%)
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 14%
FCF escenarios
weak_data · normalized FCF $-272.3M · quality 27.3/100
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
25/100
D
Piotroski
0/9
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
$523M
P/E
N/A
•EV/EBITDA
22.7x
↑ROE
-8.4%
↓Gross Margin
36.4%
↑Debt/Equity
1.89
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+28.4%
FCF CAGR
—
FCF margin
-6.2%
FCF / Net income
1.33x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.30B · net income $-61.1M · FCF $-81.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.30B | $1.30B | $1.66B | $1.63B | $615.7M |
| Net Income | $-61.1M | $-61.1M | $104.2M | $87.4M | $44.4M |
| EBITDA | $83.4M | $83.4M | $246.6M | $206.5M | $69.4M |
| EPS | -0.35 | -0.35 | 1.40 | 2.05 | 1.30 |
| Gross Margin | 36.4% | 36.4% | 41.6% | 37.3% | 33.3% |
| Operating Margin | 3.1% | 3.1% | 11.9% | 8.6% | 9.9% |
| Net Margin | -4.7% | -4.7% | 6.3% | 5.4% | 7.2% |
| Balance Sheet | |||||
| Debt/Equity | 1.89 | 1.89 | 1.67 | 1.27 | 0.78 |
| Cash Flow | |||||
| Free Cash Flow | $-81.2M | $-81.2M | $-468.4M | $-272.3M | $29.0M |
| Returns | |||||
| ROE | -8.4% | -8.4% | 15.5% | 15.9% | 18.4% |
| Valuation | |||||
| P/E | — | — | 44.98 | 33.76 | 24.83 |
| EV/EBITDA | 22.67 | 22.67 | 16.17 | 17.82 | 18.38 |
| P/B | 0.72 | 0.72 | 4.27 | 5.46 | 4.56 |
| Growth & Yield | |||||
| Revenue Growth | -21.7% | -21.7% | 2.0% | 164.6% | — |
| EPS Growth | -125.0% | -125.0% | -31.7% | 58.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-33.5%
Start / end P/E
n/dx → n/dx
EPS bridge
1.40 → -0.35
Residual
-33.5%
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.