Industrials / Aerospace & DefenseNasdaqCM
$2.10
+0.04 (+1.94%)
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 $14.9M · 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
31/100
D
Piotroski
3/9
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
$246M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-58.9%
↓Gross Margin
86.9%
↑Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2025 · 15 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-17.1%
FCF / Net income
0.06x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $49.4M · net income $-130.8M · FCF $-8.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2011 | 2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||
| Revenue | $49.4M | $49.4M | $53.9M | $63.1M | $240.3M | $62.5M | — | — | — | — | — | — | — | — | — |
| Net Income | $-130.8M | $-130.8M | $-16.6M | $-8.8M | $25.9M | $-7.8M | $-14.6M | $-11.7M | — | $-5.8M | $-333488.00 | $-20031.00 | $-21921.00 | $-60390.00 | $-33853.00 |
| EBITDA | $-45.3M | $-45.3M | $6.6M | $15.1M | $46.0M | $-3.7M | $-12.2M | $-8.9M | — | $-4.0M | — | — | — | — | — |
| EPS | -1.14 | -1.14 | -0.16 | -0.07 | 0.27 | -0.14 | — | — | — | — | — | — | — | — | — |
| Gross Margin | 86.9% | 86.9% | 85.8% | 85.6% | 36.9% | 18.2% | — | — | — | — | — | — | — | — | — |
| Operating Margin | -120.9% | -120.9% | -11.9% | 3.7% | 11.9% | -8.6% | — | — | — | — | — | — | — | — | — |
| Net Margin | -264.8% | -264.8% | -30.8% | -13.9% | 10.8% | -12.5% | — | — | — | — | — | — | — | — | — |
| Balance Sheet | |||||||||||||||
| Debt/Equity | 0.01 | 0.01 | 0.01 | 0.04 | 0.01 | — | — | — | — | — | — | — | — | — | — |
| Current Ratio | 4.00 | 4.00 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||
| Free Cash Flow | $-8.5M | $-8.5M | $14.9M | $28.5M | $-17.5M | $-21.9M | $-5.8M | $-9.6M | — | $-3.6M | — | — | — | — | — |
| Returns | |||||||||||||||
| ROE | -58.9% | -58.9% | -4.6% | -2.3% | 6.9% | -4.9% | -75.6% | -39.7% | — | -231.2% | -67.7% | 6.3% | 7.3% | 26.4% | 16.7% |
| Valuation | |||||||||||||||
| P/E | — | — | — | — | 17.30 | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | — | — | 39.60 | 13.96 | 11.21 | — | — | — | — | — | — | — | — | — | — |
| P/B | 1.11 | 1.11 | 0.88 | 0.63 | 1.42 | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||
| Revenue Growth | -8.4% | -8.4% | -14.6% | -73.7% | — | — | — | — | — | — | — | — | — | — | — |
| EPS Growth | -612.5% | -612.5% | -128.6% | -125.9% | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+44.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.16 → -1.14
Residual
+44.8%
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.