Industrials / TruckingNasdaqGS
$16.20
+0.29 (+1.82%)
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 23%
FCF escenarios
weak_data · normalized FCF $-41.1M · quality 30.7/100
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
15/100
F
Piotroski
2/9
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
$427M
P/E
N/A
•EV/EBITDA
14.4x
↑ROE
-18.5%
↓Gross Margin
10.4%
↓Debt/Equity
1.80
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
+7.3%
FCF CAGR
—
FCF margin
-2.6%
FCF / Net income
0.41x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.56B · net income $-99.9M · FCF $-41.1M
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 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $1.56B | $1.56B | $1.85B | $1.66B | $2.02B | $1.75B | $1.39B | $1.51B | $1.46B | $1.22B | $1.07B | $1.13B | $1.19B | $1.03B | $1.04B | $990.7M | $851.9M | $503.2M |
| Net Income | $-99.9M | $-99.9M | $129.9M | $92.9M | $168.6M | $73.7M | $48.1M | $37.6M | $52.2M | $28.2M | $24.2M | $40.0M | $45.4M | $50.6M | $47.7M | $51.4M | $45.7M | $4.9M |
| EBITDA | $95.3M | $95.3M | $332.4M | $225.5M | $318.4M | $170.5M | $154.5M | $140.1M | $138.2M | $72.2M | $83.3M | $108.3M | $113.9M | $104.2M | $87.4M | $83.8M | $70.0M | $19.4M |
| EPS | -3.79 | -3.79 | 4.93 | 3.53 | 6.37 | 2.74 | 1.78 | 1.34 | 1.84 | 0.99 | 0.85 | 1.37 | 1.51 | 1.68 | 1.59 | 1.71 | 1.50 | 0.31 |
| Gross Margin | 10.4% | 10.4% | 17.2% | 15.3% | 17.5% | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 3.9% | 3.9% | 11.2% | 8.8% | 11.9% | 5.9% | 5.8% | 4.3% | 5.7% | 2.1% | 4.3% | 6.5% | 6.8% | 8.2% | 6.7% | 6.7% | 6.2% | 1.8% |
| Net Margin | -6.4% | -6.4% | 7.0% | 5.6% | 8.4% | 4.2% | 3.5% | 2.5% | 3.6% | 2.3% | 2.3% | 3.5% | 3.8% | 4.9% | 4.6% | 5.2% | 5.4% | 1.0% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 1.80 | 1.80 | 1.30 | 0.89 | 1.08 | 1.21 | 1.67 | 1.94 | 1.67 | 1.23 | 1.54 | 1.31 | 1.65 | 2.20 | 2.54 | 0.70 | — | — |
| Current Ratio | 1.13 | 1.13 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $-41.1M | $-41.1M | $-139.2M | $-30.3M | $96.3M | $44.4M | $8.6M | $48.3M | $28.3M | $20.5M | $-28.7M | — | — | $40.6M | $40.8M | $49.1M | $34.0M | $655000.00 |
| Returns | ||||||||||||||||||
| ROE | -18.5% | -18.5% | 20.1% | 17.5% | 37.7% | 24.4% | 20.1% | 18.3% | 24.9% | 16.7% | 16.4% | 30.5% | 33.1% | 47.9% | 83.1% | 54.2% | 54.2% | 7.8% |
| Valuation | ||||||||||||||||||
| P/E | — | — | 8.95 | 7.91 | 5.44 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 14.40 | 14.40 | 5.96 | 5.31 | 4.26 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 0.79 | 0.79 | 1.80 | 1.38 | 2.05 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | -15.6% | -15.6% | 11.1% | -17.5% | — | 25.9% | -8.0% | 3.4% | 20.1% | 13.4% | -5.0% | -5.3% | 15.3% | -0.3% | 4.7% | 16.3% | 69.3% | — |
| EPS Growth | -176.9% | -176.9% | 39.7% | -44.6% | — | 53.9% | 32.8% | -27.2% | 85.9% | 16.5% | -38.0% | -9.3% | -10.1% | 5.7% | -7.0% | 14.0% | 383.9% | — |
| Dividend Yield | 2.6% | 2.6% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-30.1%
Start / end P/E
n/dx → n/dx
EPS bridge
4.93 → -3.79
Residual
-32.7%
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.