Industrials / Building Products & EquipmentNasdaqCM
$16.76
-2.14 (-11.32%)
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 $259959.00 · quality 54.7/100
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
62/100
B
Piotroski
4/9
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
$359M
P/E
88.2x
↑EV/EBITDA
9.3x
↓ROE
37.5%
↑Gross Margin
16.1%
↓Debt/Equity
0.15
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+55.9%
FCF CAGR
-70.4%
FCF margin
0.1%
FCF / Net income
0.01x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $252.0M · net income $26.2M · FCF $259959.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $252.0M | $252.0M | $173.7M | $119.1M | $66.5M |
| Net Income | $26.2M | $26.2M | $17.1M | $11.2M | $4.4M |
| EBITDA | $31.0M | $31.0M | $20.2M | $13.5M | $5.7M |
| EPS | 1.28 | 1.28 | 0.80 | 0.53 | 0.21 |
| Gross Margin | 16.1% | 16.1% | 15.3% | 15.8% | 15.2% |
| Operating Margin | 12.2% | 12.2% | 11.5% | 11.1% | 8.0% |
| Net Margin | 10.4% | 10.4% | 9.8% | 9.4% | 6.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.15 | 0.15 | 0.01 | 0.17 | 0.45 |
| Current Ratio | 1.21 | 1.21 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $259959.00 | $259959.00 | $69.2M | $-13.7M | $10.0M |
| Returns | |||||
| ROE | 37.5% | 37.5% | 98.3% | 18.9% | 18.9% |
| Valuation | |||||
| P/E | 88.21 | 88.21 | — | — | — |
| EV/EBITDA | 9.33 | 9.33 | — | — | — |
| P/B | 4.89 | 4.89 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 45.1% | 45.1% | 45.8% | 79.0% | — |
| EPS Growth | 59.4% | 59.4% | 52.1% | 156.3% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
5.1%
EPS terminal req.
$1.49
Spread vs growth
54.2%
5Y implied EPS CAGR
7.1%
EPS terminal req.
$1.80
Spread vs growth
52.3%
10Y implied EPS CAGR
8.5%
EPS terminal req.
$2.90
Spread vs growth
50.9%
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
+296.2%
Start / end P/E
5.3x → 13.1x
EPS bridge
0.80 → 1.28
Residual
+88.2%
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.