Industrials / Building Products & EquipmentNYSE
$18.17
-0.44 (-2.36%)
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 $102.3M · quality 66.3/100
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
27/100
D
Piotroski
4/9
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
$835M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-34.5%
↓Gross Margin
27.2%
↑Debt/Equity
1.18
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
+5.3%
FCF margin
5.6%
FCF / Net income
-0.41x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.84B · net income $-250.8M · FCF $102.3M
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 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $1.84B | $1.84B | $1.28B | $1.13B | $1.22B | $1.07B | $851.6M | $893.8M | $889.8M | $866.6M | $928.2M | $645.5M | $595.4M | $554.9M | $478.6M | $848.3M | — | — |
| Net Income | $-250.8M | $-250.8M | $33.1M | $82.5M | $88.3M | $57.0M | $38.5M | $-46.7M | $26.6M | $18.7M | $-1.9M | $16.1M | $29.2M | $-11.7M | $-16.5M | $9.1M | $23.1M | $-137.1M |
| EBITDA | $-83.3M | $-83.3M | $123.0M | $148.0M | $152.4M | $124.6M | $102.5M | $23.2M | $87.5M | $91.4M | $89.5M | $59.9M | $48.1M | $34.7M | $21.1M | $50.4M | $65.6M | $-146.6M |
| EPS | -5.43 | -5.43 | 0.90 | 2.50 | 2.66 | 1.70 | 1.17 | -1.42 | 0.76 | 0.54 | -0.05 | 0.47 | 0.78 | -0.32 | -0.45 | 0.24 | 0.61 | -3.67 |
| Gross Margin | 27.2% | 27.2% | 23.9% | 24.5% | 22.0% | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 6.4% | 6.4% | 4.3% | 9.8% | 9.1% | 7.6% | 6.5% | -3.0% | 4.0% | 3.9% | 3.9% | 3.8% | 2.4% | -3.4% | -1.9% | 1.9% | — | — |
| Net Margin | -13.6% | -13.6% | 2.6% | 7.3% | 7.2% | 5.3% | 4.5% | -5.2% | 3.0% | 2.2% | -0.2% | 2.5% | 4.9% | -2.1% | -3.5% | 1.1% | — | — |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 1.18 | 1.18 | 0.88 | 0.21 | 0.19 | — | — | 0.43 | 0.49 | 0.54 | 0.72 | 0.13 | 0.00 | — | 0.00 | 0.00 | — | — |
| Current Ratio | 2.31 | 2.31 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $102.3M | $102.3M | $51.7M | $109.7M | $64.8M | $54.6M | $75.1M | $71.5M | $78.1M | $45.2M | — | — | — | $5.6M | $-16.4M | $27.6M | $74.4M | $44.8M |
| Returns | ||||||||||||||||||
| ROE | -34.5% | -34.5% | 3.3% | 15.1% | 19.0% | 13.6% | 10.8% | -14.2% | 6.7% | 4.6% | -0.5% | 4.1% | 6.9% | -2.8% | -3.9% | 2.1% | 5.2% | -32.4% |
| Valuation | ||||||||||||||||||
| P/E | — | — | 33.90 | 11.55 | 8.27 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | — | — | 15.56 | 6.83 | 5.00 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 1.16 | 1.16 | 1.11 | 1.75 | 1.57 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | 43.8% | 43.8% | 13.0% | -7.4% | — | 25.9% | -4.7% | 0.5% | 2.7% | -6.6% | 43.8% | 8.4% | 7.3% | 15.9% | -43.6% | — | — | — |
| EPS Growth | -703.3% | -703.3% | -64.0% | -6.0% | — | 45.3% | 182.4% | -286.8% | 40.7% | 1180.0% | -110.6% | -39.7% | 343.8% | 28.9% | -287.5% | -60.7% | 116.6% | — |
| Dividend Yield | 1.8% | 1.8% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+10.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.90 → -5.43
Residual
+8.6%
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.