Industrials / Engineering & ConstructionBSE
$2.65
+0.05 (+2.02%)
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 34% · confianza 17%
FCF escenarios
weak_data · normalized FCF $-12.9M · quality 39.7/100
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
11/100
F
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
$193M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-20.8%
↓Gross Margin
5.6%
↓Debt/Equity
0.59
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-7.0%
FCF CAGR
—
FCF margin
-18.9%
FCF / Net income
1.39x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $228.7M · net income $-31.1M · FCF $-43.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $228.7M | $228.7M | $272.6M | $353.4M | $284.7M |
| Net Income | $-31.1M | $-31.1M | $-6.1M | $4.5M | $1.3M |
| EBITDA | $-20.1M | $-20.1M | $23.3M | $25.1M | $21.2M |
| EPS | -0.58 | -0.58 | -0.12 | 0.09 | 0.02 |
| Gross Margin | 5.6% | 5.6% | 18.1% | 16.4% | 18.7% |
| Operating Margin | -12.7% | -12.7% | 4.6% | 5.0% | 2.8% |
| Net Margin | -13.6% | -13.6% | -2.3% | 1.3% | 0.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.59 | 0.59 | 1.04 | 1.09 | 1.00 |
| Cash Flow | |||||
| Free Cash Flow | $-43.1M | $-43.1M | $6.0M | $-12.9M | $-16.2M |
| Returns | |||||
| ROE | -20.8% | -20.8% | -5.5% | 3.8% | 1.1% |
| Valuation | |||||
| P/E | — | — | — | 71.05 | 203.75 |
| EV/EBITDA | — | — | 19.05 | 18.39 | 17.15 |
| P/B | 0.95 | 0.95 | 2.93 | 2.83 | 2.23 |
| Growth & Yield | |||||
| Revenue Growth | -16.1% | -16.1% | -22.9% | 24.1% | — |
| EPS Growth | -397.4% | -397.4% | -228.6% | 279.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-63.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.12 → -0.58
Residual
-63.4%
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.