Energy / Oil & Gas Equipment & ServicesNYSE
$15.82
+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 $50.4M · quality 39.3/100
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
7/100
F
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
$376M
P/E
N/A
•EV/EBITDA
N/A
•ROE
4.1%
↑Gross Margin
N/A
•Debt/Equity
N/A
•Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2015–2025 · 10 años de histórico normalizado
Revenue CAGR
+38.4%
FCF CAGR
—
FCF margin
7.8%
FCF / Net income
3.49x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $546.9M · net income $12.3M · FCF $42.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||
| Revenue | $546.9M | $546.9M | $571.1M | $636.6M | $608.5M | $293.1M | $187.8M | $336.9M | $303.1M | $154.0M | $52.8M | $21.2M |
| Net Income | $12.3M | $12.3M | $18.4M | $23.8M | $15.1M | $8.6M | $-10.3M | $1.8M | $-3.3M | $-6.6M | $-5.0M | $-6.7M |
| EBITDA | $61.7M | $61.7M | $72.7M | $76.8M | $64.1M | $-3.7M | $17.8M | $47.2M | $28.2M | $-2.8M | $2.1M | $-4.3M |
| EPS | 0.54 | 0.54 | 0.81 | 0.95 | 0.65 | 0.63 | -1.21 | 0.21 | -0.39 | -0.78 | — | — |
| Operating Margin | 2.8% | 2.8% | 5.0% | 5.8% | 3.2% | -13.8% | -9.2% | 3.7% | -0.7% | -13.4% | -8.5% | -30.2% |
| Net Margin | 2.2% | 2.2% | 3.2% | 3.7% | 2.5% | 2.9% | -5.5% | 0.5% | -1.1% | -4.3% | -9.5% | -31.6% |
| Balance Sheet | ||||||||||||
| Debt/Equity | — | — | 0.00 | 0.00 | 0.04 | 0.07 | 0.14 | 0.23 | 0.44 | 0.06 | — | — |
| Cash Flow | ||||||||||||
| Free Cash Flow | $42.9M | $42.9M | $50.4M | $54.3M | $30.7M | $-45.0M | $18.3M | $27.7M | $-48.3M | $-39.0M | $-16.4M | $-31.2M |
| Returns | ||||||||||||
| ROE | 4.1% | 4.1% | 6.7% | 8.8% | 5.7% | 3.5% | -10.1% | 1.6% | -3.2% | -6.4% | — | — |
| Growth & Yield | ||||||||||||
| Revenue Growth | -4.2% | -4.2% | -10.3% | 4.6% | 107.6% | 56.1% | -44.3% | 11.2% | 96.8% | 191.7% | 149.1% | — |
| EPS Growth | -33.3% | -33.3% | -14.7% | 46.2% | 3.2% | 152.1% | -676.2% | 153.8% | 50.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
37.5%
EPS terminal req.
$1.40
Spread vs growth
-70.8%
5Y implied EPS CAGR
25.8%
EPS terminal req.
$1.70
Spread vs growth
-59.1%
10Y implied EPS CAGR
17.6%
EPS terminal req.
$2.74
Spread vs growth
-50.9%
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.