Industrials / Building Products & EquipmentNasdaqGM
$33.62
+0.00 (+0.00%)
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 25%
FCF escenarios
weak_data · normalized FCF $3.6M · quality 61.3/100
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
26/100
D
Piotroski
5/9
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
$273M
P/E
N/A
•EV/EBITDA
N/A
•ROE
18.8%
↑Gross Margin
N/A
•Debt/Equity
0.05
↓Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2011–2026 · 15 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
-0.07x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $17.0M · FCF $-1.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||
| Revenue | — | — | — | — | — | — | — | — | — | $105.2M | $98.8M | $122.7M | $126.9M | $226.8M | $168.8M | $233.5M | $218.6M |
| Net Income | $17.0M | $17.0M | $9.0M | $10.5M | $5.9M | $6.1M | $-7.6M | $3.6M | $-550000.00 | $-10.0M | $-12.5M | $-4.4M | $-181000.00 | $21.0M | $-18.5M | $-5.0M | $4.4M |
| EBITDA | $34.4M | $34.4M | $23.9M | $17.2M | $14.8M | $12.4M | $-6.6M | $9.3M | $7.3M | $-4.5M | $-6.1M | $8.8M | $11.7M | $18.9M | $-3.0M | $519000.00 | $9.0M |
| EPS | 2.09 | 2.09 | 1.12 | 1.30 | 0.73 | 0.72 | -0.94 | 0.42 | -0.07 | — | — | — | -0.04 | 2.96 | -2.67 | -0.73 | 0.64 |
| Gross Margin | — | — | — | — | — | — | — | — | — | 11.2% | 11.9% | 21.8% | 24.2% | 23.0% | 16.3% | 15.6% | 20.3% |
| Operating Margin | — | — | — | — | — | — | — | — | — | -9.0% | -11.7% | 2.3% | 4.6% | 5.8% | -5.2% | -2.2% | 1.3% |
| Net Margin | — | — | — | — | — | — | — | — | — | -9.5% | -12.6% | -3.6% | -0.1% | 9.3% | -11.0% | -2.1% | 2.0% |
| Balance Sheet | |||||||||||||||||
| Debt/Equity | 0.05 | 0.05 | 0.05 | 0.06 | 0.08 | 0.09 | 0.13 | 0.12 | 0.13 | 0.15 | 0.12 | 0.02 | 0.03 | 0.31 | 0.66 | 0.48 | 0.46 |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | $-1.3M | $-1.3M | $11.1M | $3.6M | $-8.2M | $-4.8M | $-1.8M | $2.2M | $3.6M | $-4.4M | $-7.7M | $-9.4M | $-2.4M | $3.6M | $-13000.00 | $-10.3M | — |
| Returns | |||||||||||||||||
| ROE | 18.8% | 18.8% | 12.5% | 15.9% | 10.3% | 11.1% | -15.5% | 6.4% | -1.1% | -19.5% | -21.0% | -6.4% | -0.2% | 27.7% | -34.1% | -6.9% | 5.6% |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | — | — | — | — | — | — | — | — | — | 6.5% | -19.4% | -3.3% | -44.0% | 34.4% | -27.7% | 6.8% | — |
| EPS Growth | 86.6% | 86.6% | -13.8% | 78.1% | 1.4% | 176.6% | -323.8% | 700.0% | — | — | — | — | -101.4% | 210.9% | -265.8% | -214.1% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
12.6%
EPS terminal req.
$2.98
Spread vs growth
74.0%
5Y implied EPS CAGR
11.5%
EPS terminal req.
$3.61
Spread vs growth
75.1%
10Y implied EPS CAGR
10.8%
EPS terminal req.
$5.81
Spread vs growth
75.8%
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.
Unavailable: positive start/end prices are required.