Industrials / Specialty Business ServicesBrussels
$17.60
+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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF n/d · quality 50.0/100
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
19/100
F
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$176M
P/E
N/A
•EV/EBITDA
37.1x
↑ROE
-5.6%
↓Gross Margin
0.8%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2023 · 2 años de histórico normalizado
Revenue CAGR
+58.9%
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $211.4M · net income $-806791.0 · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2023 | 2022 | 2021 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $211.4M | $211.4M | $234.3M | $83.8M |
| Net Income | $-806791.00 | $-806791.00 | $-1.1M | $-1.2M |
| EBITDA | $1.6M | $1.6M | $765475.00 | $-498250.00 |
| EPS | -0.36 | -0.36 | -0.48 | -0.53 |
| Gross Margin | 0.8% | 0.8% | 0.4% | -0.6% |
| Operating Margin | 0.4% | 0.4% | 0.1% | -0.9% |
| Net Margin | -0.4% | -0.4% | -0.5% | -1.4% |
| Balance Sheet | ||||
| Current Ratio | 2.00 | 2.00 | — | — |
| Returns | ||||
| ROE | -5.6% | -5.6% | -7.1% | -9.4% |
| Valuation | ||||
| EV/EBITDA | 37.13 | 37.13 | 22.76 | — |
| P/B | 4.38 | 4.38 | 1.57 | 2.39 |
| Growth & Yield | ||||
| Revenue Growth | -9.8% | -9.8% | 179.7% | — |
| EPS Growth | 24.2% | 24.2% | 10.2% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
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
+37.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.48 → -0.36
Residual
+37.5%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
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.