American Superconductor Corporation
| Fiscal year | Operating cash flow | Stock comp | Capex | Free cash flow | Net borrowing | FCFE | Shares (B) | FCF per share | Year-end price | FCF yield |
|---|---|---|---|---|---|---|---|---|---|---|
| 2017 | -0.0 | 0.0 | 0.0 | -0.0 | -0.0 | -0.0 | 0.01 | $-1.07 | $6.86 | -15.6% |
| 2018 | -0.0 | 0.0 | 0.0 | -0.0 | 0.0 | -0.0 | 0.02 | $-1.58 | $5.82 | -27.2% |
| 2019 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.02 | $1.87 | $12.86 | 14.5% |
| 2020 | -0.0 | 0.0 | 0.0 | -0.0 | 0.0 | -0.0 | 0.02 | $-1.05 | $5.48 | -19.1% |
| 2021 | -0.0 | 0.0 | 0.0 | -0.0 | 0.0 | -0.0 | 0.02 | $-0.58 | $18.96 | -3.1% |
| 2022 | -0.0 | 0.0 | 0.0 | -0.0 | +0.0 | -0.0 | 0.03 | $-0.90 | $7.61 | -11.9% |
| 2023 | -0.0 | 0.0 | 0.0 | -0.0 | -0.0 | -0.0 | 0.03 | $-1.02 | $4.91 | -20.8% |
| 2024 | 0.0 | 0.0 | 0.0 | -0.0 | -0.0 | -0.0 | 0.03 | $-0.12 | $13.51 | -0.9% |
| 2025 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.04 | $0.48 | $18.14 | 2.6% |
| 2026 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.04 | $0.05 | $33.85 | 0.2% |
| 9-yr CAGR | n/m | 20.8% | 25.0% | n/m | n/a | n/m | 13.7% | n/m | 19.4% | avg -8.1% |
| Fiscal year | Revenue | EBITDA | EBITDA margin | Debt incl. leases | Cash & securities | Market cap | Enterprise value | EV / EBITDA | Net debt / EBITDA |
|---|---|---|---|---|---|---|---|---|---|
| 2017 | 0.1 | -0.0 | -26.6% | 0.0 | 0.0 | 0 | 0 | n/m | n/m |
| 2018 | 0.0 | -0.0 | -42.8% | 0.0 | 0.0 | 0 | 0 | n/m | n/m |
| 2019 | 0.1 | 0.0 | 68.7% | 0.0 | 0.1 | 0 | 0 | 4.9x | -2.01x |
| 2020 | 0.1 | -0.0 | -29.5% | 0.0 | 0.1 | 0 | 0 | n/m | n/m |
| 2021 | 0.1 | -0.0 | -20.4% | 0.0 | 0.1 | 0 | 0 | n/m | n/m |
| 2022 | 0.1 | -0.0 | -14.5% | 0.0 | 0.0 | 0 | 0 | n/m | n/m |
| 2023 | 0.1 | -0.0 | -26.1% | 0.0 | 0.0 | 0 | 0 | n/m | n/m |
| 2024 | 0.1 | -0.0 | -4.7% | 0.0 | 0.1 | 0 | 0 | n/m | n/m |
| 2025 | 0.2 | 0.0 | 2.5% | 0.0 | 0.1 | 1 | 1 | 111.4x | -13.94x |
| 2026 | 0.3 | 0.0 | 8.5% | 0.0 | 0.1 | 1 | 1 | 53.2x | -5.54x |
| 9-yr CAGR | 16.6% | n/m | avg -8.5% | n/m | 20.2% | 35.8% | 39.5% | median 53.2x | avg -7.16x |
Revenue grew 16.6% a year and EBITDA n/m a year from FY2017 to FY2026, and free cash flow after stock compensation did not grow from a positive base. The share count rose 13.7% a year, so per-share figures grew more slowly than the totals. The balance sheet carried more cash than debt in every one of those years.
From the data: EBITDA was not positive in enough years to set a growth rate and an exit multiple, so there is no hurdle price. The share count moved 37% in FY2018 with no split on record (a merger, offering or buyback), so per-share figures before and after that year are not on one basis. The share count moved 26% in FY2025 with no split on record (a merger, offering or buyback), so per-share figures before and after that year are not on one basis.
- Free cash flow is operating cash flow less stock-based compensation less capital spending. Stock comp is treated as a real cost.
- Net borrowing is the year's change in long-term debt. FCFE adds it back to free cash flow, the classic one-page definition.
- EBITDA is operating income plus depreciation and amortization. Debt includes lease obligations; cash includes short-term investments.
- Market cap uses the fiscal year-end price as traded, restated for later splits but not for dividends; enterprise value adds debt and subtracts cash.
- Share count is the yearly change in shares outstanding over the period; flat or falling clears. Cash margin is the latest free cash flow margin against its three-year average; within two points clears.
- Hurdle price is the present value, at the hurdle rate, of ten years of modeled free cash flow per share plus a year-10 sale at the exit multiple. It is shown as an exhibit: the 2011 to 2021 back-test found that buying below it did not sort winners from losers, so it is not scored.
- Cleared on a check means the number clears the stated rule; Not cleared means it does not. Durable, Holding and First year say how many fiscal years running the company has cleared all four staying-power checks (four or more, two or three, one); Partial and Not cleared count the checks it clears today. All of it is fact about the filings, not a rating of the stock.