Industrials / Engineering & ConstructionNYSE American
$1.30
-0.01 (-0.78%)
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 19%
FCF escenarios
weak_data · normalized FCF $-5.5M · quality 45.0/100
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
29/100
D
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
$70M
P/E
N/A
•EV/EBITDA
N/A
•ROE
217.5%
↑Gross Margin
-20.1%
↓Debt/Equity
-2.29
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
-11.9%
FCF CAGR
—
FCF margin
1.6%
FCF / Net income
-0.04x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $772.2M · net income $-306.5M · FCF $12.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $772.2M | $772.2M | $980.2M | $1.16B | $1.16B | $1.28B |
| Net Income | $-306.5M | $-306.5M | $-105.4M | $-19.3M | $60.5M | $38.7M |
| EBITDA | $-191.6M | $-191.6M | $-99.6M | $22.8M | $130.5M | $103.5M |
| EPS | — | — | -2.19 | -0.41 | 1.36 | — |
| Gross Margin | -20.1% | -20.1% | -6.4% | 3.1% | 12.1% | 8.9% |
| Operating Margin | -28.1% | -28.1% | -12.9% | -2.7% | 7.1% | 4.4% |
| Net Margin | -39.7% | -39.7% | -10.7% | -1.7% | 5.2% | 3.0% |
| Balance Sheet | ||||||
| Debt/Equity | -2.29 | -2.29 | 2.22 | 1.28 | 0.86 | — |
| Current Ratio | 1.29 | 1.29 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $12.7M | $12.7M | $-5.5M | $-21.1M | $-71.0M | $-109.4M |
| Returns | ||||||
| ROE | 217.5% | 217.5% | -64.4% | -7.7% | 17.3% | -472.0% |
| Valuation | ||||||
| P/E | — | — | — | — | 7.45 | — |
| EV/EBITDA | — | — | — | 22.71 | 5.31 | — |
| P/B | — | — | 1.03 | 0.99 | 1.29 | — |
| Growth & Yield | ||||||
| Revenue Growth | -21.2% | -21.2% | -15.5% | -0.1% | — | — |
| EPS Growth | — | — | -434.1% | -130.1% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-66.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-2.19 → n/d
Residual
-66.9%
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.