Industrials / Specialty Industrial MachinerySES
$0.03
+0.00 (+0.00%)
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 34% · confianza 17%
FCF escenarios
weak_data · normalized FCF $422000.00 · quality 40.0/100
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
12/100
F
Piotroski
2/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$4M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-15.4%
↓Gross Margin
32.4%
↑Debt/Equity
0.93
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-27.6%
FCF CAGR
—
FCF margin
-2.5%
FCF / Net income
0.25x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $9.8M · net income $-990000.0 · FCF $-246000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $9.8M | $9.8M | $10.5M | $15.9M | $25.9M |
| Net Income | $-990000.00 | $-990000.00 | $-151000.00 | $214000.00 | $1.6M |
| EBITDA | $-244000.00 | $-244000.00 | $890000.00 | $1.0M | $3.2M |
| EPS | — | — | -0.00 | 0.00 | 0.01 |
| Gross Margin | 32.4% | 32.4% | 33.1% | 28.2% | 24.8% |
| Operating Margin | -7.8% | -7.8% | 1.4% | -0.0% | 7.8% |
| Net Margin | -10.1% | -10.1% | -1.4% | 1.3% | 6.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.93 | 0.93 | 0.87 | 0.72 | 0.84 |
| Current Ratio | 1.43 | 1.43 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-246000.00 | $-246000.00 | $422000.00 | $2.4M | $1.5M |
| Returns | |||||
| ROE | -15.4% | -15.4% | -2.1% | 3.1% | 22.8% |
| Valuation | |||||
| P/E | — | — | — | 25.00 | 2.27 |
| EV/EBITDA | — | — | 5.83 | 6.68 | 2.30 |
| P/B | 0.57 | 0.57 | 0.50 | 0.77 | 0.52 |
| Growth & Yield | |||||
| Revenue Growth | -6.7% | -6.7% | -33.9% | -38.6% | — |
| EPS Growth | — | — | -170.0% | -86.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-26.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → n/d
Residual
-26.1%
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.