Technology / Computer HardwareSES
$0.03
-0.00 (-2.94%)
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 32% · confianza 25%
FCF escenarios
weak_data · normalized FCF $-4.6M · quality 67.0/100
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
11/100
F
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$37M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-46.7%
↓Gross Margin
47.1%
↑Debt/Equity
0.45
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2023 · 2 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-90.7%
FCF / Net income
1.13x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.6M · net income $-5.3M · FCF $-6.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2023 | 2022 | 2021 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $6.6M | $6.6M | $3.0M | — |
| Net Income | $-5.3M | $-5.3M | $-1.8M | $15.5M |
| EBITDA | $-4.1M | $-4.1M | $-1.5M | $18.2M |
| EPS | -0.01 | -0.01 | -0.00 | 0.06 |
| Gross Margin | 47.1% | 47.1% | 42.6% | — |
| Operating Margin | -93.9% | -93.9% | -67.1% | — |
| Net Margin | -79.9% | -79.9% | -60.2% | — |
| Balance Sheet | ||||
| Debt/Equity | 0.45 | 0.45 | 0.19 | -0.65 |
| Current Ratio | 1.17 | 1.17 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $-6.0M | $-6.0M | $-4.6M | $-4.5M |
| Returns | ||||
| ROE | -46.7% | -46.7% | -11.1% | -677.1% |
| Valuation | ||||
| P/E | — | — | — | 1.19 |
| EV/EBITDA | — | — | — | 1.02 |
| P/B | 2.96 | 2.96 | 2.78 | — |
| Growth & Yield | ||||
| Revenue Growth | 121.1% | 121.1% | — | — |
| EPS Growth | -92.6% | -92.6% | -104.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-38.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → -0.01
Residual
-38.9%
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.