Industrials / Electrical Equipment & PartsNasdaqGM
$14.79
+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 $2.4M · quality 44.3/100
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
11/100
F
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
$160M
P/E
N/A
•EV/EBITDA
N/A
•ROE
0.2%
↓Gross Margin
N/A
•Debt/Equity
N/A
•Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2025 · 15 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
+4.2%
FCF margin
—
FCF / Net income
57.92x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $75000.0 · FCF $4.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||
| Revenue | — | — | — | — | — | — | — | $55.3M | $50.2M | $31.0M | $30.2M | $30.9M | $23.1M | $36.6M | $27.7M | $19.4M | $16.3M |
| Net Income | $75000.00 | $75000.00 | $-6.6M | $-3.1M | $-3.1M | $6.2M | $-81000.00 | $3.5M | $5.8M | $382000.00 | $-4.1M | $994000.00 | $1.4M | $3.6M | $2.6M | $775738.00 | $1.2M |
| EBITDA | $4.2M | $4.2M | $-287000.00 | $-1.4M | $-2.1M | $5.2M | $611000.00 | $5.0M | $8.0M | $709000.00 | $-3.7M | $1.8M | $2.9M | $7.4M | $4.7M | $1.5M | $2.2M |
| EPS | 0.01 | 0.01 | -0.63 | -0.30 | -0.30 | 0.61 | -0.01 | 0.36 | 0.61 | 0.04 | -0.47 | 0.11 | 0.16 | 0.43 | 0.34 | 0.11 | 0.19 |
| Gross Margin | — | — | — | — | — | — | — | 28.3% | 34.1% | 22.6% | 28.0% | 33.8% | 45.2% | 43.4% | 43.8% | 48.0% | 50.0% |
| Operating Margin | — | — | — | — | — | — | — | 8.1% | 14.8% | 0.7% | -15.5% | 2.6% | 9.8% | 18.3% | 14.7% | 5.8% | 12.3% |
| Net Margin | — | — | — | — | — | — | — | 6.4% | 11.6% | 1.2% | -13.5% | 3.2% | 6.2% | 9.8% | 9.4% | 4.0% | 7.5% |
| Balance Sheet | |||||||||||||||||
| Debt/Equity | — | — | 0.00 | 0.27 | 0.31 | 0.00 | 0.03 | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | $4.3M | $4.3M | $2.4M | $1.7M | $217000.00 | $-3.3M | $4.3M | $-3.2M | — | $1.4M | $-1.7M | $-36000.00 | $4.3M | $5.3M | $1.7M | $-245361.00 | $2.4M |
| Returns | |||||||||||||||||
| ROE | 0.2% | 0.2% | -19.4% | -7.7% | -7.4% | 15.6% | -0.3% | 11.2% | 21.0% | 1.8% | -19.1% | 3.8% | — | — | 12.9% | 4.0% | 7.2% |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | — | — | — | — | — | — | — | 10.2% | 62.1% | 2.4% | -2.2% | 33.7% | -36.9% | 32.3% | 42.5% | 19.1% | — |
| EPS Growth | 101.6% | 101.6% | -110.0% | 0.0% | -149.2% | 6200.0% | -102.8% | -41.0% | 1425.0% | 108.5% | -527.3% | -31.3% | -62.8% | 26.5% | 209.1% | -42.1% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
408.2%
EPS terminal req.
$1.31
Spread vs growth
-306.6%
5Y implied EPS CAGR
175.5%
EPS terminal req.
$1.59
Spread vs growth
-73.9%
10Y implied EPS CAGR
74.1%
EPS terminal req.
$2.56
Spread vs growth
27.5%
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.