Industrials / Pollution & Treatment ControlsBSE
$64.56
+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 34% · confianza 17%
FCF escenarios
weak_data · normalized FCF $-24.0M · quality 39.7/100
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
55/100
C
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$165M
P/E
8.5x
↓EV/EBITDA
6.9x
↓ROE
15.0%
↑Gross Margin
36.0%
↑Debt/Equity
0.55
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+154.3%
FCF CAGR
—
FCF margin
-24.6%
FCF / Net income
-2.28x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $160.0M · net income $17.3M · FCF $-39.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $160.0M | $160.0M | $132.2M | $55.2M | $9.7M |
| Net Income | $17.3M | $17.3M | $15.6M | $-184000.00 | $1.5M |
| EBITDA | $31.4M | $31.4M | $26.7M | $7.5M | $2.7M |
| EPS | 6.77 | 6.77 | 6.11 | -0.09 | 0.98 |
| Gross Margin | 36.0% | 36.0% | 30.9% | 42.7% | 56.8% |
| Operating Margin | 17.9% | 17.9% | 15.7% | 0.7% | 10.4% |
| Net Margin | 10.8% | 10.8% | 11.8% | -0.3% | 15.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.55 | 0.55 | 0.21 | 0.29 | 0.60 |
| Current Ratio | 3.11 | 3.11 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-39.4M | $-39.4M | $-24.0M | $-16.7M | $-40.9M |
| Returns | |||||
| ROE | 15.0% | 15.0% | 15.9% | -0.2% | 3.8% |
| Valuation | |||||
| P/E | 8.52 | 8.52 | 11.78 | — | 52.09 |
| EV/EBITDA | 6.90 | 6.90 | 7.20 | 23.78 | 30.81 |
| P/B | 1.43 | 1.43 | 1.88 | 1.94 | 1.99 |
| Growth & Yield | |||||
| Revenue Growth | 21.0% | 21.0% | 139.5% | 467.1% | — |
| EPS Growth | 10.8% | 10.8% | 6888.9% | -109.2% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-5.4%
EPS terminal req.
$5.73
Spread vs growth
16.2%
5Y implied EPS CAGR
0.5%
EPS terminal req.
$6.93
Spread vs growth
10.3%
10Y implied EPS CAGR
5.1%
EPS terminal req.
$11.16
Spread vs growth
5.7%
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
-57.5%
Start / end P/E
24.9x → 9.5x
EPS bridge
6.11 → 6.77
Residual
-6.7%
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.