Industrials / Engineering & ConstructionNasdaqCM
$3.68
+0.14 (+3.95%)
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 33% · confianza 22%
FCF escenarios
weak_data · normalized FCF $-71.5M · quality 57.7/100
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
12/100
F
Piotroski
0/9
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
$151M
P/E
N/A
•EV/EBITDA
N/A
•ROE
N/A
•Gross Margin
6.8%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2026 · 4 años de histórico normalizado
Revenue CAGR
-7.2%
FCF CAGR
—
FCF margin
-14.5%
FCF / Net income
2.79x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $492.8M · net income $-25.6M · FCF $-71.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $492.8M | $492.8M | $492.8M | $480.2M | $632.8M | $664.2M |
| Net Income | $-25.6M | $-25.6M | $-25.6M | $-124.7M | $-2.5M | $3.8M |
| EBITDA | $-6.4M | $-6.4M | $-5.8M | $-105.2M | $17.1M | $-23.6M |
| EPS | -0.74 | -0.74 | — | -4.10 | -0.11 | 0.15 |
| Gross Margin | 6.8% | 6.8% | 6.8% | -11.6% | 3.5% | 3.5% |
| Operating Margin | -3.9% | -3.9% | -4.3% | -24.9% | -6.6% | -6.0% |
| Net Margin | -5.2% | -5.2% | -5.2% | -26.0% | -0.4% | 0.6% |
| Balance Sheet | ||||||
| Debt/Equity | — | — | -1.35 | -0.74 | 0.63 | 0.27 |
| Current Ratio | — | — | 0.90 | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $-71.5M | $-71.5M | $-71.5M | $-31.7M | $-95.1M | $-13.5M |
| Returns | ||||||
| ROE | — | — | 45.2% | 361.4% | -3.6% | 7.1% |
| Valuation | ||||||
| EV/EBITDA | — | — | — | — | 7.62 | — |
| P/B | — | — | — | — | 2.09 | — |
| Growth & Yield | ||||||
| Revenue Growth | 2.6% | 2.6% | 2.6% | -24.1% | -4.7% | — |
| EPS Growth | 82.0% | 82.0% | — | -3627.3% | -174.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+121.7%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → -0.74
Residual
+121.7%
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.