Industrials / Specialty Business ServicesNYSE
$9.83
+0.05 (+0.51%)
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 $6.0M · quality 39.7/100
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
31/100
D
Piotroski
5/9
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
$959M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-18.0%
↓Gross Margin
21.7%
↓Debt/Equity
0.35
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2008–2025 · 17 años de histórico normalizado
Revenue CAGR
-12.0%
FCF CAGR
—
FCF margin
41.7%
FCF / Net income
-3.48x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.07B · net income $-128.0M · FCF $446.0M
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 | $1.07B | $1.07B | $1.04B | $1.12B | $1.21B | $1.15B | $1.03B | $1.24B | $1.32B | $1.39B | $1.64B | $1.80B | $2.05B | — | $4.11B | $5.15B | $5.99B | $7.61B | $9.42B |
| Net Income | $-128.0M | $-128.0M | $102.0M | $75.0M | $26.0M | $24.0M | $-541.0M | $116.0M | $-16.0M | $94.0M | $15.0M | $-80.0M | $-123.0M | — | $-1.38B | $-764.0M | $-687.0M | $-210.0M | $-442.0M |
| EBITDA | $-21.0M | $-21.0M | $197.0M | $169.0M | $100.0M | $-15.0M | $-37.0M | $-47.0M | $-45.0M | $-127.0M | $218.0M | $199.0M | $246.0M | — | $-331.0M | $-267.0M | $147.0M | $399.0M | $-321.0M |
| EPS | -1.78 | -1.78 | 0.90 | 0.67 | 0.33 | 0.27 | -9.77 | 2.23 | -0.84 | 1.76 | 0.28 | -1.91 | -2.95 | — | — | 0.12 | -2.56 | -0.78 | -1.57 |
| Gross Margin | 21.7% | 21.7% | 19.5% | 18.8% | 14.1% | 14.3% | 13.1% | 14.7% | 13.6% | 15.2% | 24.5% | 21.1% | 22.5% | — | 14.4% | 15.5% | 30.4% | 23.1% | 23.0% |
| Operating Margin | -12.0% | -12.0% | -1.1% | 1.4% | -1.3% | -4.0% | -7.2% | -8.2% | -8.9% | -14.9% | 6.9% | 3.0% | 2.3% | — | -13.9% | -10.5% | -3.3% | -0.4% | -8.7% |
| Net Margin | -12.0% | -12.0% | 9.8% | 6.7% | 2.2% | 2.1% | -52.6% | 9.3% | -1.2% | 6.8% | 0.9% | -4.4% | -6.0% | — | -33.5% | -14.8% | -11.5% | -2.8% | -4.7% |
| Balance Sheet | |||||||||||||||||||
| Debt/Equity | 0.35 | 0.35 | 0.58 | 0.43 | 0.29 | 0.32 | 0.22 | 1.10 | -1.67 | 7.00 | -5.55 | 8.71 | 2.43 | 1.07 | -0.20 | -0.58 | -1.11 | -32.26 | — |
| Current Ratio | 2.52 | 2.52 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||||
| Free Cash Flow | $446.0M | $446.0M | $-63.0M | $6.0M | $-147.0M | $-68.0M | $-52.0M | $-3.0M | $-95.0M | $-105.0M | $-56.0M | $-138.0M | $-171.0M | — | $-331.0M | $-1.13B | $-368.0M | $-288.0M | $-86.0M |
| Returns | |||||||||||||||||||
| ROE | -18.0% | -18.0% | 11.9% | 6.6% | 2.1% | 3.1% | -702.6% | 117.2% | 533.3% | 164.9% | -20.5% | -102.6% | -44.4% | — | 37.5% | 32.5% | 63.8% | 600.0% | — |
| Valuation | |||||||||||||||||||
| P/E | — | — | 7.53 | 5.40 | 9.86 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | — | — | 4.69 | 3.36 | 4.02 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 1.20 | 1.20 | 0.73 | 0.29 | 0.21 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||||
| Revenue Growth | 2.5% | 2.5% | -6.6% | -7.3% | — | 11.8% | -17.1% | -5.9% | -4.8% | -15.6% | -8.9% | -11.9% | — | — | -20.1% | -14.1% | -21.2% | -19.2% | — |
| EPS Growth | -297.8% | -297.8% | 34.3% | 103.8% | — | 102.8% | -538.1% | 365.5% | -147.7% | 528.6% | 114.7% | 35.3% | — | — | — | 104.7% | -228.2% | 50.3% | — |
Revenue, Net Income & Free Cash Flow ($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
+74.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.90 → -1.78
Residual
+74.0%
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.