Industrials / Specialty Business ServicesNasdaqGS
$6.68
+0.39 (+6.20%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $99.9M · quality 78.3/100
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
40/100
C
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
$1.1B
P/E
111.3x
↑EV/EBITDA
12.9x
↑ROE
9.0%
↑Gross Margin
65.9%
↑Debt/Equity
0.08
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2019–2025 · 6 años de histórico normalizado
Revenue CAGR
+10.8%
FCF CAGR
+27.6%
FCF margin
19.6%
FCF / Net income
9.59x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $756.0M · net income $15.4M · FCF $147.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||
| Revenue | $756.0M | $756.0M | $681.9M | $660.7M | $620.0M | $575.1M | $470.6M | $408.4M |
| Net Income | $15.4M | $15.4M | $30.0M | $14.0M | $-48.7M | $-108.7M | $9.9M | $7.4M |
| EBITDA | $81.1M | $81.1M | $80.6M | $60.1M | $-23.6M | $-69.4M | $66.2M | $58.4M |
| EPS | 0.08 | 0.08 | 0.16 | 0.07 | -0.25 | -0.67 | 0.06 | 0.04 |
| Gross Margin | 65.9% | 65.9% | 64.8% | 63.8% | 66.0% | 67.1% | 67.2% | 66.5% |
| Operating Margin | 1.4% | 1.4% | 5.2% | 3.2% | -6.7% | -14.8% | 10.4% | 11.3% |
| Net Margin | 2.0% | 2.0% | 4.4% | 2.1% | -7.9% | -18.9% | 2.1% | 1.8% |
| Balance Sheet | ||||||||
| Debt/Equity | 0.08 | 0.08 | 0.08 | 0.05 | 0.08 | 0.00 | -0.93 | — |
| Current Ratio | 0.71 | 0.71 | — | — | — | — | — | — |
| Cash Flow | ||||||||
| Free Cash Flow | $147.9M | $147.9M | $99.9M | $92.7M | $51.7M | $42.4M | $82.5M | $34.3M |
| Returns | ||||||||
| ROE | 9.0% | 9.0% | 32.1% | 8.3% | -34.2% | -55.0% | -1.8% | -1.3% |
| Valuation | ||||||||
| P/E | 111.33 | 111.33 | 48.31 | 148.57 | — | — | — | — |
| EV/EBITDA | 12.88 | 12.88 | 15.88 | 30.06 | — | — | — | — |
| P/B | 7.18 | 7.18 | 15.16 | 11.98 | 10.63 | — | — | — |
| Growth & Yield | ||||||||
| Revenue Growth | 10.9% | 10.9% | 3.2% | 6.6% | — | 22.2% | 15.2% | — |
| EPS Growth | -50.0% | -50.0% | 128.6% | 128.0% | — | -1216.7% | 50.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
95.0%
EPS terminal req.
$0.59
Spread vs growth
-145.0%
5Y implied EPS CAGR
55.1%
EPS terminal req.
$0.72
Spread vs growth
-105.1%
10Y implied EPS CAGR
30.6%
EPS terminal req.
$1.16
Spread vs growth
-80.6%
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
-26.8%
Start / end P/E
57.1x → 83.5x
EPS bridge
0.16 → 0.08
Residual
-23.2%
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.