Industrials / Specialty Business ServicesNYSE
$15.66
+0.20 (+1.29%)
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 25%
FCF escenarios
weak_data · normalized FCF $-20.6M · quality 51.0/100
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
30/100
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
$72M
P/E
N/A
•EV/EBITDA
12.5x
↑ROE
201.0%
↑Gross Margin
25.8%
↑Debt/Equity
-14.28
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2025 · 15 años de histórico normalizado
Revenue CAGR
+4.6%
FCF CAGR
—
FCF margin
-2.3%
FCF / Net income
0.42x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $896.5M · net income $-49.2M · FCF $-20.6M
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 | $896.5M | $896.5M | $852.3M | $862.6M | $840.2M | $794.2M | $852.5M | $1.16B | $1.25B | $1.20B | $1.20B | $926.4M | $749.5M | $714.3M | $623.7M | $508.0M | $453.9M |
| Net Income | $-49.2M | $-49.2M | $-38.3M | $-75.7M | $70.1M | $-186.0M | $-237.2M | $-32.4M | $-63.1M | $-84.5M | $-12.7M | $25.2M | $29.9M | $32.4M | $32.9M | $26.6M | $12.3M |
| EBITDA | $32.1M | $32.1M | $49.1M | $21.9M | $-24.1M | $-85.4M | $-171.5M | $46.9M | $25.9M | $-63.0M | $45.6M | — | $74.9M | $75.3M | $74.0M | $57.1M | $37.3M |
| EPS | -11.70 | -11.70 | -8.64 | -17.32 | -35.85 | -60.05 | -77.40 | -10.70 | -21.00 | -28.30 | -4.50 | 11.80 | 14.00 | 15.30 | 15.90 | 13.20 | 6.30 |
| Gross Margin | 25.8% | 25.8% | 26.2% | 24.5% | 24.0% | 22.4% | 28.0% | 28.2% | 26.3% | 25.8% | 27.5% | 29.2% | 29.6% | 29.8% | 31.3% | 30.9% | 30.0% |
| Operating Margin | 1.6% | 1.6% | 1.2% | -1.5% | -4.7% | -16.0% | -25.5% | -0.2% | -3.1% | -9.6% | -0.3% | 5.1% | 7.1% | 7.8% | 9.1% | 8.4% | 5.5% |
| Net Margin | -5.5% | -5.5% | -4.5% | -8.8% | 8.3% | -23.4% | -27.8% | -2.8% | -5.1% | -7.0% | -1.1% | 2.7% | 4.0% | 4.5% | 5.3% | 5.2% | 2.7% |
| Balance Sheet | |||||||||||||||||
| Debt/Equity | -14.28 | -14.28 | 212.04 | 7.80 | 2.88 | 6.03 | — | — | — | 0.81 | 0.65 | 1.04 | 0.24 | 0.25 | 0.36 | — | — |
| Current Ratio | 2.24 | 2.24 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | $-20.6M | $-20.6M | $13.3M | $-21.4M | $-82.6M | $-53.1M | $32.8M | $29.8M | $14.7M | $-50.5M | $33.8M | — | $19.8M | $32.6M | $12.7M | $15.3M | $36.1M |
| Returns | |||||||||||||||||
| ROE | 201.0% | 201.0% | -2201.7% | -166.1% | 59.5% | -358.6% | -110.5% | -7.4% | -13.8% | -17.7% | -2.4% | 7.5% | 9.6% | 11.3% | 13.7% | — | — |
| Valuation | |||||||||||||||||
| EV/EBITDA | 12.51 | 12.51 | 8.09 | 15.92 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | — | — | 37.08 | 0.63 | 0.24 | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | 5.2% | 5.2% | -1.2% | 2.7% | — | -6.8% | -26.7% | -6.7% | 3.9% | 0.3% | 29.2% | 23.6% | 4.9% | 14.5% | 22.8% | 11.9% | — |
| EPS Growth | -35.4% | -35.4% | 50.1% | 51.7% | — | 22.4% | -623.4% | 49.0% | 25.8% | -528.9% | -138.1% | -15.7% | -8.5% | -3.8% | 20.5% | 109.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-17.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-8.64 → -11.70
Residual
-17.8%
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.