Energy / Oil & Gas Equipment & ServicesSES
$0.13
+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 19%
FCF escenarios
weak_data · normalized FCF $-5.2M · quality 51.7/100
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
29/100
D
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
$13M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-11.7%
↓Gross Margin
-0.6%
↓Debt/Equity
0.19
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-22.1%
FCF CAGR
—
FCF margin
-7.2%
FCF / Net income
0.14x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.3M · net income $-3.2M · FCF $-452000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.3M | $6.3M | $4.2M | $6.9M | $13.3M |
| Net Income | $-3.2M | $-3.2M | $-2.9M | $-3.6M | $-6.3M |
| EBITDA | $-3.8M | $-3.8M | $-2.4M | $-3.9M | $-600000.00 |
| EPS | — | — | -2.48 | -0.04 | -0.06 |
| Gross Margin | -0.6% | -0.6% | -4.3% | 5.9% | 18.9% |
| Operating Margin | -51.6% | -51.6% | -87.9% | -38.5% | -3.1% |
| Net Margin | -50.9% | -50.9% | -70.1% | -51.7% | -47.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.19 | 0.19 | 0.27 | 0.17 | 0.08 |
| Current Ratio | 19.32 | 19.32 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-452000.00 | $-452000.00 | $-5.9M | $-5.2M | $1.3M |
| Returns | |||||
| ROE | -11.7% | -11.7% | -9.7% | -10.7% | -17.0% |
| Valuation | |||||
| P/B | 0.47 | 0.47 | 0.40 | 0.36 | 0.19 |
| Growth & Yield | |||||
| Revenue Growth | 50.2% | 50.2% | -39.5% | -47.9% | — |
| EPS Growth | — | — | -6937.1% | 43.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+53.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-2.48 → n/d
Residual
+53.0%
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.