Industrials / Pollution & Treatment ControlsVienna
$40.00
-1.00 (-2.56%)
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 14%
FCF escenarios
weak_data · normalized FCF $-1.3M · quality 25.7/100
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
36/100
D
Piotroski
6/9
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
$29M
P/E
9.4x
↓EV/EBITDA
6.3x
↓ROE
6.8%
↑Gross Margin
44.4%
↑Debt/Equity
1.47
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-2.6%
FCF CAGR
—
FCF margin
5.4%
FCF / Net income
1.96x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $112.5M · net income $3.1M · FCF $6.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $112.5M | $112.5M | $116.6M | $130.9M | $122.0M |
| Net Income | $3.1M | $3.1M | $1.1M | $10.3M | $10.5M |
| EBITDA | $15.0M | $15.0M | $11.5M | $21.0M | $19.1M |
| EPS | — | — | 1.52 | 14.24 | 14.51 |
| Gross Margin | 44.4% | 44.4% | — | — | — |
| Operating Margin | 5.3% | 5.3% | 5.4% | 11.3% | 12.9% |
| Net Margin | 2.7% | 2.7% | 0.9% | 7.9% | 8.6% |
| Balance Sheet | |||||
| Debt/Equity | 1.47 | 1.47 | 1.75 | 1.61 | 1.84 |
| Current Ratio | 0.79 | 0.79 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $6.0M | $6.0M | $-1.3M | $-7.5M | $-11.5M |
| Returns | |||||
| ROE | 6.8% | 6.8% | 2.7% | 23.4% | 30.1% |
| Valuation | |||||
| P/E | 9.41 | 9.41 | 23.03 | 3.08 | 2.83 |
| EV/EBITDA | 6.26 | 6.26 | 8.32 | 4.75 | 4.78 |
| P/B | 0.64 | 0.64 | 0.61 | 0.72 | 0.85 |
| Growth & Yield | |||||
| Revenue Growth | -3.5% | -3.5% | -10.9% | 7.3% | — |
| EPS Growth | — | — | -89.3% | -1.9% | — |
| Dividend Yield | 3.4% | 3.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+8.4%
Start / end P/E
n/dx → n/dx
EPS bridge
1.52 → n/d
Residual
+5.0%
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.