Industrials / Electrical Equipment & PartsNasdaqCM
$12.09
+0.53 (+4.58%)
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 $-9.5M · quality 52.7/100
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
5/100
F
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
$397M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-9.6%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2025 · 15 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
0.73x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-19.6M · FCF $-14.3M
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||
| Revenue | — | — | — | — | — | $0.00 | $0.00 | $0.00 | — | $175446.00 | $760577.00 | $910531.00 | $1.3M | $1.9M | $3.7M | $6.4M | $7.6M |
| Net Income | $-19.6M | $-19.6M | $-11.8M | $-7.9M | $-7.5M | $-7.8M | $-14.4M | $-10.7M | $-15.7M | $-7.1M | $-6.3M | $-4.3M | $-3.7M | $-4.6M | $-4.1M | $-5.9M | $-7.6M |
| EBITDA | $-23.2M | $-23.2M | $-13.1M | $-9.0M | $-7.8M | — | — | — | — | — | — | — | $-4.8M | $-4.8M | $-4.5M | $-6.3M | $-7.6M |
| EPS | -0.80 | -0.80 | -0.81 | -0.65 | -0.69 | -1.71 | -3.59 | -3.66 | — | — | — | — | — | — | — | — | — |
| Gross Margin | — | — | — | — | — | — | — | — | — | 39.0% | 40.0% | 23.7% | 42.3% | 41.6% | 38.4% | 37.2% | 34.9% |
| Operating Margin | — | — | — | — | — | — | — | — | — | -3760.5% | -1003.8% | -726.9% | -367.5% | -255.3% | -122.2% | -99.6% | -100.7% |
| Net Margin | — | — | — | — | — | — | — | — | — | -4049.6% | -834.3% | -474.2% | -278.9% | -241.3% | -110.3% | -92.3% | -99.7% |
| Balance Sheet | |||||||||||||||||
| Current Ratio | 168.12 | 168.12 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | $-14.3M | $-14.3M | $-9.5M | $-6.5M | $-6.8M | — | — | — | — | — | — | — | — | — | — | — | — |
| Returns | |||||||||||||||||
| ROE | -9.6% | -9.6% | -29.1% | -27.4% | -25.7% | -31.6% | -83.8% | -55.6% | -62.0% | -122.6% | -114.2% | 288.1% | -476.9% | -132.2% | -76.6% | -66.4% | -57.6% |
| Valuation | |||||||||||||||||
| P/B | 1.46 | 1.46 | 2.36 | 1.35 | 1.50 | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | — | — | — | — | — | — | — | — | — | -76.9% | -16.5% | -30.5% | -31.1% | -48.3% | -42.1% | -16.2% | — |
| EPS Growth | 1.2% | 1.2% | -24.6% | 5.8% | — | 52.4% | 1.9% | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-14.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.81 → -0.80
Residual
-14.9%
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.