Industrials / Pollution & Treatment ControlsAmsterdam
$2.62
-0.01 (-0.19%)
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 $-47.1M · quality 74.7/100
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
29/100
D
Piotroski
2/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$152M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-26.6%
↓Gross Margin
44.5%
↑Debt/Equity
0.27
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+18.9%
FCF CAGR
—
FCF margin
-189.8%
FCF / Net income
0.94x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $12.7M · net income $-25.7M · FCF $-24.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $12.7M | $12.7M | $10.1M | $7.2M | $7.5M |
| Net Income | $-25.7M | $-25.7M | $-23.1M | $-23.3M | $-8.6M |
| EBITDA | $-15.6M | $-15.6M | $-15.5M | $-9.9M | $-8.5M |
| EPS | -0.44 | -0.44 | -0.41 | -0.47 | -0.17 |
| Gross Margin | 44.5% | 44.5% | 78.2% | 110.3% | 72.2% |
| Operating Margin | -200.1% | -200.1% | -230.2% | -233.9% | -160.0% |
| Net Margin | -202.6% | -202.6% | -228.9% | -321.8% | -114.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.27 | 0.27 | 0.21 | 0.01 | 0.01 |
| Current Ratio | 7.29 | 7.29 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-24.1M | $-24.1M | $-47.1M | $-55.7M | $-28.4M |
| Returns | |||||
| ROE | -26.6% | -26.6% | -19.0% | -19.5% | -6.1% |
| Valuation | |||||
| P/B | 1.58 | 1.58 | 1.64 | 2.54 | 3.86 |
| Growth & Yield | |||||
| Revenue Growth | 25.7% | 25.7% | 39.3% | -4.1% | — |
| EPS Growth | -7.3% | -7.3% | 12.8% | -176.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-38.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.41 → -0.44
Residual
-38.5%
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.