Industrials / Specialty Industrial MachineryNYSE
$2.05
+0.04 (+1.99%)
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 24%
FCF escenarios
weak_data · normalized FCF $-128.4M · quality 64.3/100
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
22/100
D
Piotroski
1/9
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
$181M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-283.8%
↓Gross Margin
N/A
•Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
0.27x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-578.6M · FCF $-155.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | — | — | $250000.00 | — | $580000.00 | — |
| Net Income | $-578.6M | $-578.6M | $-49.2M | — | $-54.8M | $-9.8M |
| EBITDA | $-217.1M | $-217.1M | $-99.7M | — | $-36.6M | — |
| EPS | -7.34 | -7.34 | -0.67 | — | -14.79 | — |
| Gross Margin | — | — | 87.6% | — | 52.6% | — |
| Operating Margin | — | — | -72528.4% | — | -8625.0% | — |
| Net Margin | — | — | -19676.4% | — | -9444.5% | — |
| Balance Sheet | ||||||
| Debt/Equity | 0.02 | 0.02 | 0.00 | 0.00 | 2.01 | — |
| Current Ratio | 23.82 | 23.82 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $-155.2M | $-155.2M | $-101.5M | — | $-16.7M | — |
| Returns | ||||||
| ROE | -283.8% | -283.8% | -7.5% | — | -14013.6% | 25.4% |
| Valuation | ||||||
| P/B | 0.79 | 0.79 | 1.26 | 0.87 | 96.24 | — |
| Growth & Yield | ||||||
| EPS Growth | -995.5% | -995.5% | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-3.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.67 → -7.34
Residual
-3.8%
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.