Industrials / Airports & Air ServicesNYSE
$9.85
+1.03 (+11.68%)
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 $-283.2M · quality 60.7/100
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
20/100
D
Piotroski
4/9
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
$357M
P/E
N/A
•EV/EBITDA
N/A
•ROE
75.0%
↑Gross Margin
1.7%
↓Debt/Equity
-1.21
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2019–2025 · 6 años de histórico normalizado
Revenue CAGR
+11.4%
FCF CAGR
—
FCF margin
-38.4%
FCF / Net income
0.96x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $736.5M · net income $-294.2M · FCF $-283.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||
| Revenue | $736.5M | $736.5M | $792.1M | $1.25B | $1.58B | $1.19B | $695.0M | $384.9M |
| Net Income | $-294.2M | $-294.2M | $-339.6M | $-487.4M | $-555.2M | $-190.0M | $-78.6M | $-96.3M |
| EBITDA | $-139.1M | $-139.1M | $-216.5M | $-386.2M | $-481.9M | $-169.0M | $-22.2M | $-39.7M |
| EPS | -8.40 | -8.40 | -9.80 | -73.80 | -412.00 | -185.60 | -96.00 | -186.00 |
| Gross Margin | 1.7% | 1.7% | 0.3% | -3.0% | -1.7% | — | — | — |
| Operating Margin | -35.3% | -35.3% | -32.8% | -26.7% | -24.3% | -17.0% | -9.1% | -20.3% |
| Net Margin | -39.9% | -39.9% | -42.9% | -38.9% | -35.1% | -15.9% | -11.3% | -25.0% |
| Balance Sheet | ||||||||
| Debt/Equity | -1.21 | -1.21 | -2.41 | 3.37 | 1.45 | 0.00 | 0.55 | — |
| Current Ratio | 0.19 | 0.19 | — | — | — | — | — | — |
| Cash Flow | ||||||||
| Free Cash Flow | $-283.2M | $-283.2M | $-218.1M | $-706.2M | $-382.0M | $111.3M | $202.5M | $-29.0M |
| Returns | ||||||||
| ROE | 75.0% | 75.0% | 173.1% | -488.0% | -220.4% | -26.0% | -29.4% | — |
| Valuation | ||||||||
| P/B | — | — | — | 6.53 | 1.15 | — | — | — |
| Growth & Yield | ||||||||
| Revenue Growth | -7.0% | -7.0% | -36.8% | -20.7% | — | 71.8% | 80.6% | — |
| EPS Growth | 14.3% | 14.3% | 86.7% | 82.1% | — | -93.3% | 48.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-62.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-9.80 → -8.40
Residual
-62.4%
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.