Industrials / Consulting ServicesSES
$0.00
-0.00 (-33.33%)
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 22%
FCF escenarios
weak_data · normalized FCF $-1.4M · quality 63.7/100
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
10/100
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
$18M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-400.6%
↓Gross Margin
-358.1%
↓Debt/Equity
0.27
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-38.7%
FCF CAGR
—
FCF margin
-726.7%
FCF / Net income
0.55x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $191000.0 · net income $-2.5M · FCF $-1.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $191000.00 | $191000.00 | $771000.00 | $398000.00 | $828000.00 |
| Net Income | $-2.5M | $-2.5M | $-2.3M | $-2.0M | $-2.9M |
| EBITDA | $-2.3M | $-2.3M | $-2.1M | $-1.9M | $-2.6M |
| EPS | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 |
| Gross Margin | -358.1% | -358.1% | -45.1% | -265.6% | -101.2% |
| Operating Margin | -461.3% | -461.3% | -72.6% | -296.5% | -118.4% |
| Net Margin | -1313.1% | -1313.1% | -295.8% | -498.0% | -356.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.27 | 0.27 | — | 0.05 | 0.06 |
| Current Ratio | 0.42 | 0.42 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.4M | $-1.4M | $-958000.00 | $-1.7M | $-1.6M |
| Returns | |||||
| ROE | -400.6% | -400.6% | -227.2% | -72.7% | -63.7% |
| Valuation | |||||
| P/B | 26.40 | 26.40 | 14.90 | 6.99 | 7.88 |
| Growth & Yield | |||||
| Revenue Growth | -75.2% | -75.2% | 93.7% | -51.9% | — |
| EPS Growth | 0.4% | 0.4% | -9.9% | 35.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-33.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → -0.00
Residual
-33.3%
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.