Industrials / Engineering & ConstructionNasdaqCM
$14.83
-0.76 (-4.87%)
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 32% · confianza 22%
FCF escenarios
weak_data · normalized FCF $540332.00 · quality 49.3/100
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
48/100
C
Piotroski
5/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$320M
P/E
494.3x
↑EV/EBITDA
235.3x
↑ROE
33.0%
↑Gross Margin
29.5%
↑Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+81.9%
FCF CAGR
—
FCF margin
15.5%
FCF / Net income
1.11x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.4M · net income $1.0M · FCF $1.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $7.4M | $7.4M | $5.8M | $2.2M |
| Net Income | $1.0M | $1.0M | $1.1M | $351065.00 |
| EBITDA | $1.4M | $1.4M | $1.3M | $436825.00 |
| EPS | — | — | 0.05 | 0.02 |
| Gross Margin | 29.5% | 29.5% | 25.8% | 25.4% |
| Operating Margin | 17.6% | 17.6% | 21.4% | 16.9% |
| Net Margin | 13.9% | 13.9% | 18.4% | 15.8% |
| Balance Sheet | ||||
| Debt/Equity | 0.01 | 0.01 | 0.03 | 0.11 |
| Current Ratio | 7.02 | 7.02 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $1.1M | $1.1M | $540332.00 | $-79719.00 |
| Returns | ||||
| ROE | 33.0% | 33.0% | 61.8% | 53.8% |
| Valuation | ||||
| P/E | 494.33 | 494.33 | — | — |
| EV/EBITDA | 235.27 | 235.27 | — | — |
| P/B | 103.00 | 103.00 | — | — |
| Growth & Yield | ||||
| Revenue Growth | 28.1% | 28.1% | 158.3% | — |
| EPS Growth | — | — | 201.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+318.9%
Start / end P/E
n/dx → n/dx
EPS bridge
0.05 → n/d
Residual
+318.9%
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.