Real Estate / Real Estate ServicesSES
$0.10
+0.00 (+0.00%)
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
8/100
F
Piotroski
4/9
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
-8.7%
↓Gross Margin
64.1%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-36.9%
FCF CAGR
—
FCF margin
42.5%
FCF / Net income
-0.29x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $14.2M · net income $-20.6M · FCF $6.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $14.2M | $14.2M | $16.0M | $11.0M | $56.5M |
| Net Income | $-20.6M | $-20.6M | $-33.4M | $5.6M | $2.6M |
| EBITDA | $-24.1M | $-24.1M | $-36.0M | $3.7M | $3.1M |
| EPS | -0.12 | -0.12 | -0.19 | 0.03 | 0.01 |
| Gross Margin | 64.1% | 64.1% | 68.5% | 67.4% | 10.3% |
| Operating Margin | 33.4% | 33.4% | 18.8% | 0.9% | -15.9% |
| Net Margin | -145.2% | -145.2% | -209.4% | 50.3% | 4.6% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | 0.01 | 0.01 |
| Current Ratio | 3.73 | 3.73 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $6.0M | $6.0M | $6.8M | $8.7M | $-1.1M |
| Returns | |||||
| ROE | -8.7% | -8.7% | -13.0% | 1.9% | 0.9% |
| Valuation | |||||
| P/E | — | — | — | 3.87 | 10.67 |
| EV/EBITDA | — | — | — | -0.75 | 4.62 |
| P/B | 0.07 | 0.07 | 0.08 | 0.07 | 0.10 |
| Growth & Yield | |||||
| Revenue Growth | -11.2% | -11.2% | 44.6% | -80.4% | — |
| EPS Growth | 38.1% | 38.1% | -709.7% | 106.7% | — |
| Dividend Yield | 1.2% | 1.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-13.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.19 → -0.12
Residual
-14.3%
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.