Industrials / Building Products & EquipmentSES
$0.03
+0.00 (+3.70%)
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 18%
FCF escenarios
weak_data · normalized FCF $-130000.00 · quality 45.3/100
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
24/100
D
Piotroski
3/9
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
$11M
P/E
N/A
•EV/EBITDA
62.3x
↑ROE
-2.8%
↓Gross Margin
57.1%
↑Debt/Equity
0.07
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-1.1%
FCF CAGR
—
FCF margin
-2.6%
FCF / Net income
0.19x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.1M · net income $-693000.0 · FCF $-130000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.1M | $5.1M | $5.7M | $4.4M | $5.2M |
| Net Income | $-693000.00 | $-693000.00 | $-720000.00 | $-1.1M | $1.7M |
| EBITDA | $194000.00 | $194000.00 | $176000.00 | $-855000.00 | $1.9M |
| EPS | — | — | -0.00 | -0.00 | 0.00 |
| Gross Margin | 57.1% | 57.1% | 43.5% | 40.5% | 45.6% |
| Operating Margin | -6.2% | -6.2% | -11.5% | -14.5% | 4.9% |
| Net Margin | -13.7% | -13.7% | -12.6% | -25.2% | 31.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.07 | 0.07 | 0.07 | 0.07 | 0.13 |
| Current Ratio | 2.20 | 2.20 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-130000.00 | $-130000.00 | $-190000.00 | $200000.00 | $-482000.00 |
| Returns | |||||
| ROE | -2.8% | -2.8% | -2.8% | -4.2% | 6.0% |
| Valuation | |||||
| P/E | — | — | — | — | 11.82 |
| EV/EBITDA | 62.33 | 62.33 | 70.60 | — | 11.81 |
| P/B | 0.44 | 0.44 | 0.46 | 0.65 | 0.71 |
| Growth & Yield | |||||
| Revenue Growth | -11.2% | -11.2% | 29.3% | -15.9% | — |
| EPS Growth | — | — | 35.2% | -167.1% | — |
Revenue, Net Income & Free Cash Flow ($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
+3.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → n/d
Residual
+3.7%
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.