Energy / Oil & Gas Equipment & ServicesSES
$0.00
+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 11%
FCF escenarios
weak_data · normalized FCF $634000.00 · quality 16.0/100
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
2/100
F
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
$140181
P/E
N/A
•EV/EBITDA
N/A
•ROE
-272.2%
↓Gross Margin
50.4%
↑Debt/Equity
3.31
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-21.2%
FCF CAGR
-13.5%
FCF margin
8.7%
FCF / Net income
-0.20x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.3M · net income $-3.2M · FCF $634000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $7.3M | $7.3M | $12.6M | $15.8M | $15.0M |
| Net Income | $-3.2M | $-3.2M | $-21000.00 | $-1.2M | $-1.5M |
| EBITDA | $-2.1M | $-2.1M | $1.3M | $-3000.00 | $-1.0M |
| EPS | — | — | -0.00 | -0.00 | -0.00 |
| Gross Margin | 50.4% | 50.4% | 41.8% | 34.6% | 20.2% |
| Operating Margin | -22.3% | -22.3% | -2.3% | 2.3% | -12.0% |
| Net Margin | -43.8% | -43.8% | -0.2% | -7.8% | -10.0% |
| Balance Sheet | |||||
| Debt/Equity | 3.31 | 3.31 | 1.26 | -3.62 | 2.31 |
| Current Ratio | 0.40 | 0.40 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $634000.00 | $634000.00 | $-484000.00 | $1.3M | $979000.00 |
| Returns | |||||
| ROE | -272.2% | -272.2% | -1.2% | 165.5% | -235.6% |
| Valuation | |||||
| EV/EBITDA | — | — | 2044.90 | — | — |
| P/B | 17.85 | 17.85 | 1503.85 | — | 3965.11 |
| Growth & Yield | |||||
| Revenue Growth | -42.0% | -42.0% | -20.3% | 5.7% | — |
| EPS Growth | — | — | 98.6% | 18.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-78.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → n/d
Residual
-78.7%
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.