Real Estate / Real Estate ServicesSES
$0.15
-0.01 (-3.21%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 0.0/100
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
37/100
D
Piotroski
0/9
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
$13M
P/E
N/A
•EV/EBITDA
0.3x
↓ROE
-7.3%
↓Gross Margin
-33.4%
↓Debt/Equity
0.14
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+8.9%
FCF CAGR
—
FCF margin
-291.0%
FCF / Net income
1.71x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.9M · net income $-3.3M · FCF $-5.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.9M | $1.9M | $2.2M | $3.2M | $1.5M |
| Net Income | $-3.3M | $-3.3M | $6.1M | $-631000.00 | $-7.5M |
| EBITDA | $5.7M | $5.7M | $6.4M | $496000.00 | $-5.5M |
| EPS | -0.04 | -0.04 | 0.07 | -0.01 | -0.09 |
| Gross Margin | -33.4% | -33.4% | 38.9% | 18.4% | -64.6% |
| Operating Margin | -195.6% | -195.6% | -97.9% | -87.5% | -331.8% |
| Net Margin | -170.2% | -170.2% | 271.4% | -19.9% | -505.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.14 | 0.14 | 0.12 | 0.09 | 0.11 |
| Current Ratio | 3.15 | 3.15 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-5.6M | $-5.6M | $-2.0M | $518000.00 | $-2.3M |
| Returns | |||||
| ROE | -7.3% | -7.3% | 12.5% | -1.5% | -16.9% |
| Valuation | |||||
| P/E | — | — | 1.39 | — | — |
| EV/EBITDA | 0.27 | 0.27 | 2.05 | 23.74 | — |
| P/B | 0.29 | 0.29 | 0.17 | 0.21 | 0.20 |
| Growth & Yield | |||||
| Revenue Growth | -14.0% | -14.0% | -29.4% | 112.5% | — |
| EPS Growth | -154.0% | -154.0% | 1060.8% | 91.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+5.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.07 → -0.04
Residual
+5.6%
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.