Industrials / Electrical Equipment & PartsNYSE
$11.70
+1.28 (+12.34%)
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 21%
FCF escenarios
weak_data · normalized FCF $-153.6M · quality 50.7/100
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
26/100
D
Piotroski
6/9
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
$3.3B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-114.3%
↓Gross Margin
7.4%
↓Debt/Equity
1.70
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
2.2%
FCF / Net income
-0.05x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $755.3M · net income $-367.8M · FCF $16.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $755.3M | $755.3M | $2.9M | — | — | — |
| Net Income | $-367.8M | $-367.8M | $-450.2M | $-71.9M | $-98.8M | $-93.4M |
| EBITDA | $-210.3M | $-210.3M | $-67.5M | $-62.2M | $-120.5M | $-75.5M |
| EPS | -2.19 | -2.19 | -3.20 | -0.51 | -0.83 | -1.24 |
| Gross Margin | 7.4% | 7.4% | 41.7% | — | — | — |
| Operating Margin | -23.8% | -23.8% | -2650.2% | — | — | — |
| Net Margin | -48.7% | -48.7% | -15300.9% | — | — | — |
| Balance Sheet | ||||||
| Debt/Equity | 1.70 | 1.70 | 3.03 | — | 0.02 | — |
| Current Ratio | 1.25 | 1.25 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $16.7M | $16.7M | $-153.6M | $-275.8M | $-270.8M | $-76.9M |
| Returns | ||||||
| ROE | -114.3% | -114.3% | -189.8% | -11.4% | -13.8% | — |
| Valuation | ||||||
| P/B | 6.31 | 6.31 | 1.71 | 0.38 | 1.52 | — |
| Growth & Yield | ||||||
| Revenue Growth | 25572.8% | 25572.8% | — | — | — | — |
| EPS Growth | 31.6% | 31.6% | -527.5% | 38.6% | — | — |
Revenue, Net Income & Free Cash Flow ($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
+1013.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-3.20 → -2.19
Residual
+1013.8%
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.