Industrials / TruckingNasdaqGM
$13.71
+0.18 (+1.33%)
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 28% · confianza 25%
FCF escenarios
weak_data · normalized FCF $-23.4M · quality 36.7/100
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
37/100
D
Piotroski
2/9
balance/quality
Valuation
100/100
+97.3% upside
5Y CAGR
+10.2%
91/100
Data QA
100/100
SEC 100%
Sin guardar todavía.
Market Cap
$287M
P/E
N/A
•EV/EBITDA
19.4x
↑ROE
-25.0%
↓Gross Margin
-2.1%
↓Debt/Equity
1.59
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
+4.6%
FCF CAGR
—
FCF margin
-3.9%
FCF / Net income
0.44x
Latest source
SEC-backed
Margin decomposition
Último año: revenue $598.1M · net income $-52.6M · FCF $-23.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025SEC | 2024SEC | 2023SEC | 2022SEC | 2021SEC | 2020SEC | 2019SEC | 2018SEC | 2017SEC | 2016SEC | 2015SEC | 2014SEC | 2013SEC | 2012SEC | 2011SEC | 2010SEC | 2009SEC |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $598.1M | $598.1M | $714.6M | $810.8M | $946.9M | — | — | — | — | $437.8M | $432.9M | $417.1M | $410.9M | $402.8M | $380.6M | $359.2M | $332.0M | $291.9M |
| Net Income | $-52.6M | $-52.6M | $-31.8M | $18.4M | $90.7M | $76.5M | $17.8M | $7.9M | $24.0M | $38.9M | $11.1M | $21.4M | $13.5M | $5.9M | $2.2M | $-2.9M | $-655000.00 | $-10.8M |
| EBITDA | $30.5M | $30.5M | $71.0M | $102.4M | $189.7M | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | -2.48 | -2.48 | -1.45 | 0.83 | 4.04 | 3.35 | 0.77 | 0.67 | 3.90 | 6.08 | 1.67 | 2.93 | 1.68 | 0.68 | 0.25 | -0.32 | -0.07 | -1.15 |
| Gross Margin | -2.1% | -2.1% | 2.0% | 10.3% | 18.1% | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | -13.3% | -13.3% | -4.1% | 3.6% | 12.7% | — | — | — | — | 2.9% | 4.6% | 8.7% | 5.6% | 2.9% | 0.8% | -1.5% | -0.1% | -5.0% |
| Net Margin | -8.8% | -8.8% | -4.4% | 2.3% | 9.6% | — | — | — | — | 8.9% | 2.6% | 5.1% | 3.3% | 1.5% | 0.6% | -0.8% | -0.2% | -3.7% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 1.59 | 1.59 | 1.17 | 0.83 | 0.88 | 1.03 | 1.91 | 1.80 | 1.59 | 1.35 | 1.78 | 1.37 | 0.95 | 0.95 | 0.88 | 0.45 | 0.27 | — |
| Current Ratio | 1.30 | 1.30 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $-23.4M | $-23.4M | $-81.7M | $80.5M | $104.9M | $82.6M | $19.4M | $4.9M | $8.5M | $-17.1M | $-38.4M | $-64.2M | $26.7M | $-28.4M | $-64.4M | $-34.5M | $-9.1M | $19.9M |
| Returns | ||||||||||||||||||
| ROE | -25.0% | -25.0% | -11.5% | 5.9% | 30.2% | 35.4% | 11.9% | 5.9% | 17.2% | 30.5% | 11.8% | 21.1% | 13.5% | 5.1% | 1.8% | -2.1% | -0.4% | -7.4% |
| Valuation | ||||||||||||||||||
| P/E | — | — | — | 12.23 | 2.51 | 3.03 | 13.18 | 15.15 | 2.60 | 1.67 | 6.08 | 3.46 | 6.04 | 14.93 | 40.60 | — | — | — |
| EV/EBITDA | 19.38 | 19.38 | 8.57 | 5.97 | 4.04 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 1.02 | 1.02 | 0.80 | 0.72 | 0.76 | 1.07 | 1.56 | 0.89 | 0.45 | 0.51 | 0.72 | 0.73 | 0.82 | 0.76 | 0.72 | 0.67 | 0.65 | 0.00 |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | -16.3% | -16.3% | -11.9% | -14.4% | — | — | — | — | — | 1.2% | 3.8% | 1.5% | 2.0% | 5.8% | 6.0% | 8.2% | 13.7% | — |
| EPS Growth | -71.0% | -71.0% | -274.7% | -79.5% | 20.6% | 335.1% | 14.9% | -82.8% | -35.9% | 264.1% | -43.0% | 74.4% | 147.1% | 172.0% | 178.1% | -357.1% | 93.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+9.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.45 → -2.48
Residual
+9.2%
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.