Industrials / Integrated Freight & LogisticsNYSE American
$8.58
+0.03 (+0.35%)
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 31% · confianza 25%
FCF escenarios
weak_data · normalized FCF $8.7M · quality 48.0/100
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
50/100
C
Piotroski
4/9
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
$402M
P/E
26.0x
↑EV/EBITDA
11.7x
↑ROE
7.7%
↑Gross Margin
15.5%
↓Debt/Equity
0.37
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2011–2025 · 14 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
+8.6%
FCF margin
0.9%
FCF / Net income
0.47x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $902.7M · net income $17.3M · FCF $8.1M
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||
| Revenue | $902.7M | $902.7M | $802.5M | $1.09B | $1.46B | — | — | $890.5M | $842.4M | — | — | — | — | — | — | — |
| Net Income | $17.3M | $17.3M | $7.7M | $20.6M | $44.5M | — | — | $16.3M | $10.2M | $4.9M | $-3.5M | $5.9M | $5.1M | $3.7M | $1.9M | $2.9M |
| EBITDA | $40.9M | $40.9M | $28.9M | $53.5M | $80.1M | — | — | $29.9M | $17.7M | $14.3M | $3.1M | $11.5M | $11.0M | $8.1M | $5.0M | $5.6M |
| EPS | 0.35 | 0.35 | 0.16 | 0.42 | 0.88 | — | — | 0.27 | 0.16 | 0.06 | -0.11 | 0.10 | 0.11 | 0.10 | 0.05 | 0.09 |
| Gross Margin | 15.5% | 15.5% | 17.5% | 16.7% | 14.8% | — | — | 25.8% | 23.8% | — | — | — | — | — | — | — |
| Operating Margin | 2.1% | 2.1% | 1.1% | 2.5% | 4.1% | — | — | 2.8% | 1.6% | — | — | — | — | — | — | — |
| Net Margin | 1.9% | 1.9% | 1.0% | 1.9% | 3.0% | — | — | 1.8% | 1.2% | — | — | — | — | — | — | — |
| Balance Sheet | ||||||||||||||||
| Debt/Equity | 0.37 | 0.37 | 0.28 | 0.34 | 0.61 | — | — | 0.24 | 0.32 | 0.30 | 0.24 | 1.00 | 0.18 | 1.09 | 1.44 | 2.09 |
| Current Ratio | 1.59 | 1.59 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||
| Free Cash Flow | $8.1M | $8.1M | $8.7M | $90.3M | $17.4M | — | — | $33.4M | — | — | — | — | — | $2.6M | $2.9M | $2.6M |
| Returns | ||||||||||||||||
| ROE | 7.7% | 7.7% | 3.7% | 10.1% | 22.9% | — | — | 12.9% | 7.6% | 3.9% | -3.0% | 7.0% | 12.5% | 23.1% | 16.8% | 47.1% |
| Valuation | ||||||||||||||||
| P/E | 26.00 | 26.00 | 33.00 | 16.29 | 8.20 | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 11.69 | 11.69 | 10.08 | 7.02 | 5.75 | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 1.85 | 1.85 | 1.23 | 1.65 | 1.88 | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||
| Revenue Growth | 12.5% | 12.5% | -26.1% | -25.6% | — | — | — | 5.7% | — | — | — | — | — | — | — | — |
| EPS Growth | 118.7% | 118.7% | -61.9% | -52.3% | — | — | — | 68.8% | 166.7% | 154.5% | -210.0% | -9.1% | 10.0% | 100.0% | -44.4% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
29.6%
EPS terminal req.
$0.76
Spread vs growth
89.2%
5Y implied EPS CAGR
21.4%
EPS terminal req.
$0.92
Spread vs growth
97.4%
10Y implied EPS CAGR
15.5%
EPS terminal req.
$1.48
Spread vs growth
103.2%
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
+45.4%
Start / end P/E
36.9x → 24.5x
EPS bridge
0.16 → 0.35
Residual
-39.8%
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.