Energy / Oil & Gas Equipment & ServicesNYSE
$8.42
-0.08 (-0.94%)
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 $25.9M · quality 43.7/100
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
30/100
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
$507M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-19.1%
↓Gross Margin
12.8%
↓Debt/Equity
0.13
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2008–2025 · 17 años de histórico normalizado
Revenue CAGR
-8.4%
FCF CAGR
—
FCF margin
11.1%
FCF / Net income
-0.68x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $669.0M · net income $-109.4M · FCF $73.9M
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 | 2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||
| Revenue | $669.0M | $669.0M | $692.6M | $782.3M | $737.7M | $573.2M | $638.1M | $1.02B | $1.09B | $670.6M | $694.4M | $1.10B | $1.82B | $2.67B | $2.63B | $2.10B | $2.41B | $2.11B | $2.95B |
| Net Income | $-109.4M | $-109.4M | $-11.3M | $12.9M | $-9.5M | $-64.0M | $-468.4M | $-231.8M | $-19.1M | $-84.8M | $-46.4M | $28.6M | $179.0M | $421.3M | $448.6M | $322.5M | $168.0M | $59.1M | $218.9M |
| EBITDA | $-47.4M | $-47.4M | $55.7M | $86.2M | $73.8M | $15.9M | $-435.8M | $-104.9M | $117.7M | $33.8M | $49.4M | $186.3M | $435.0M | $356.5M | $336.4M | $632.4M | $379.8M | $236.8M | $486.4M |
| EPS | — | — | -0.18 | 0.20 | -0.15 | -1.06 | -7.83 | -3.90 | -0.33 | -1.69 | -0.92 | 0.56 | 3.31 | 7.53 | 8.10 | 3.35 | 1.82 | 0.67 | 2.43 |
| Gross Margin | 12.8% | 12.8% | 14.7% | 14.7% | 12.4% | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 0.4% | 0.4% | 3.3% | 3.0% | 0.4% | -11.3% | -83.7% | -22.4% | -0.5% | -11.0% | -10.0% | 5.0% | 17.1% | 9.3% | 9.4% | 21.1% | 10.6% | 5.6% | 13.0% |
| Net Margin | -16.3% | -16.3% | -1.6% | 1.6% | -1.3% | -11.2% | -73.4% | -22.8% | -1.8% | -12.7% | -6.7% | 2.6% | 9.8% | 15.8% | 17.0% | 15.3% | 7.0% | 2.8% | 7.4% |
| Balance Sheet | |||||||||||||||||||
| Debt/Equity | 0.13 | 0.13 | 0.22 | 0.23 | 0.26 | 0.23 | 0.22 | 0.18 | 0.21 | 0.00 | 0.04 | 0.10 | 0.11 | 0.37 | 0.53 | 0.60 | — | — | — |
| Current Ratio | 1.94 | 1.94 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||||
| Free Cash Flow | $73.9M | $73.9M | $8.4M | $25.9M | $12.6M | $-10.3M | $120.0M | $81.3M | $15.1M | $60.2M | $119.6M | $141.4M | $238.8M | $522.4M | $468.3M | — | — | — | — |
| Returns | |||||||||||||||||||
| ROE | -19.1% | -19.1% | -1.7% | 1.8% | -1.4% | -9.2% | -61.8% | -18.9% | -1.3% | -7.5% | -3.9% | 2.3% | 13.4% | 16.1% | 18.2% | 16.4% | 10.3% | 4.3% | — |
| Valuation | |||||||||||||||||||
| P/E | — | — | — | 33.40 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | — | — | 7.47 | 6.22 | 8.02 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 0.88 | 0.88 | 0.49 | 0.59 | 0.66 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||||
| Revenue Growth | -3.4% | -3.4% | -11.5% | 6.0% | — | -10.2% | -37.3% | -6.5% | 62.3% | -3.4% | -36.9% | -39.5% | -31.9% | 1.5% | 25.0% | -12.8% | 14.4% | -28.5% | — |
| EPS Growth | — | — | -190.0% | 233.3% | — | 86.5% | -100.8% | -1081.8% | 80.5% | -83.7% | -264.3% | -83.1% | -56.0% | -7.0% | 141.9% | 83.7% | 170.3% | -72.3% | — |
Revenue, Net Income & Free Cash Flow ($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
+93.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.18 → n/d
Residual
+93.6%
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.