Industrials / Aerospace & DefenseNasdaqGS
$14.91
+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 33% · confianza 24%
FCF escenarios
weak_data · normalized FCF $-28.8M · quality 32.3/100
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
9/100
F
Piotroski
1/9
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
$663M
P/E
N/A
•EV/EBITDA
N/A
•ROE
3.6%
↓Gross Margin
26.8%
↑Debt/Equity
N/A
•Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2025 · 15 años de histórico normalizado
Revenue CAGR
+1.9%
FCF CAGR
—
FCF margin
-6.1%
FCF / Net income
-2.15x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $474.7M · net income $13.4M · FCF $-28.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||
| Revenue | $474.7M | $474.7M | $535.8M | $479.2M | $864.1M | $1.06B | $529.6M | $481.3M | $606.9M | $903.2M | $722.9M | $551.9M | $626.6M | $587.5M | $412.0M | $342.2M | $357.9M |
| Net Income | $13.4M | $13.4M | $41.4M | $36.9M | $194.5M | $252.0M | $-61.2M | $18.4M | $20.1M | $127.9M | $94.0M | $49.6M | $89.3M | $78.7M | $16.1M | $-82.8M | $32.5M |
| EBITDA | $55.7M | $55.7M | $79.7M | $79.8M | $281.7M | $351.2M | $82.3M | $72.6M | $79.1M | $250.2M | $199.9M | $120.5M | $172.7M | $149.6M | $60.4M | $31.0M | $53.7M |
| EPS | 0.30 | 0.30 | 0.89 | 0.80 | 4.08 | 4.55 | -1.10 | 0.33 | 0.37 | 2.25 | 1.68 | 0.90 | 1.49 | 1.18 | 0.25 | -1.30 | — |
| Gross Margin | 26.8% | 26.8% | 29.5% | 32.2% | 43.3% | 42.4% | 31.3% | 30.4% | 32.3% | 41.5% | 40.6% | 35.3% | 41.3% | 37.1% | 31.0% | 30.6% | 33.4% |
| Operating Margin | 5.0% | 5.0% | 8.8% | 10.1% | 29.1% | 30.2% | 9.5% | 9.0% | 4.5% | 22.1% | 21.9% | 16.2% | 24.1% | 22.6% | 10.9% | 5.2% | 11.2% |
| Net Margin | 2.8% | 2.8% | 7.7% | 7.7% | 22.5% | 23.8% | -11.6% | 3.8% | 3.3% | 14.2% | 13.0% | 9.0% | 14.3% | 13.4% | 3.9% | -24.2% | 9.1% |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | $-28.8M | $-28.8M | $16.0M | $-72.8M | $113.8M | $293.3M | $82.3M | $26.2M | $43.2M | $88.7M | $139.1M | $86.6M | $36.9M | $56.7M | $23.6M | $18.5M | $6.3M |
| Returns | |||||||||||||||||
| ROE | 3.6% | 3.6% | 10.3% | 9.6% | 53.9% | 94.6% | -15.8% | 4.1% | 4.8% | 32.5% | 30.5% | 25.5% | 53.5% | 43.4% | 14.3% | -89.3% | 20.5% |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | -11.4% | -11.4% | 11.8% | -44.5% | -18.4% | 100.0% | 10.0% | -20.7% | -32.8% | 24.9% | 31.0% | -11.9% | 6.7% | 42.6% | 20.4% | -4.4% | — |
| EPS Growth | -66.3% | -66.3% | 11.2% | -80.4% | -10.3% | 513.6% | -433.3% | -10.8% | -83.6% | 33.9% | 86.7% | -39.6% | 26.3% | 372.0% | 119.2% | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
3Y implied EPS CAGR
64.0%
EPS terminal req.
$1.32
Spread vs growth
-130.3%
5Y implied EPS CAGR
39.8%
EPS terminal req.
$1.60
Spread vs growth
-106.1%
10Y implied EPS CAGR
24.0%
EPS terminal req.
$2.58
Spread vs growth
-90.3%
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.
Unavailable: positive start/end prices are required.