Industrials / Engineering & ConstructionBSE
$13.91
+0.66 (+4.98%)
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 35% · confianza 11%
FCF escenarios
weak_data · normalized FCF $-42.7M · quality 24.7/100
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
23/100
D
Piotroski
1/9
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
$602M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-66.6%
↓Gross Margin
4.7%
↓Debt/Equity
2.14
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+14.4%
FCF CAGR
—
FCF margin
-9.8%
FCF / Net income
0.84x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $754.6M · net income $-88.5M · FCF $-74.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $754.6M | $754.6M | $817.1M | $784.2M | $503.7M |
| Net Income | $-88.5M | $-88.5M | $-2.3M | $15.3M | $-33.5M |
| EBITDA | $-76.7M | $-76.7M | $18.9M | $30.4M | $-13.0M |
| EPS | — | — | -0.05 | 0.35 | -0.77 |
| Gross Margin | 4.7% | 4.7% | 16.1% | 16.2% | 18.6% |
| Operating Margin | -12.9% | -12.9% | 1.5% | 0.6% | 4.3% |
| Net Margin | -11.7% | -11.7% | -0.3% | 2.0% | -6.7% |
| Balance Sheet | |||||
| Debt/Equity | 2.14 | 2.14 | 0.72 | 0.37 | 0.54 |
| Current Ratio | 1.09 | 1.09 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-74.1M | $-74.1M | $-42.7M | $-452000.00 | $34.8M |
| Returns | |||||
| ROE | -66.6% | -66.6% | -1.0% | 6.1% | -14.1% |
| Valuation | |||||
| P/E | — | — | — | 27.91 | — |
| EV/EBITDA | — | — | 59.58 | 16.93 | — |
| P/B | 4.53 | 4.53 | 4.41 | 1.68 | 1.04 |
| Growth & Yield | |||||
| Revenue Growth | -7.6% | -7.6% | 4.2% | 55.7% | — |
| EPS Growth | — | — | -114.3% | 145.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-27.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.05 → n/d
Residual
-27.2%
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.