Communication Services / Advertising AgenciesSES
$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 19%
FCF escenarios
weak_data · normalized FCF $-2.9M · quality 51.0/100
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
23/100
D
Piotroski
1/9
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
$24M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-3.2%
↓Gross Margin
N/A
•Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
1.15x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-2.4M · FCF $-2.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | — | — | $2.2M | $770000.00 | $1.2M |
| Net Income | $-2.4M | $-2.4M | $3.0M | $-12.5M | $-2.9M |
| EBITDA | $-960000.00 | $-960000.00 | $8.1M | $-9.5M | $-1.6M |
| EPS | -0.00 | -0.00 | 0.00 | -0.00 | -0.00 |
| Gross Margin | — | — | 95.4% | 94.9% | 96.2% |
| Operating Margin | — | — | -114.8% | -480.5% | -224.1% |
| Net Margin | — | — | 133.8% | -1618.2% | -242.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.02 | 0.01 | 1.49 |
| Current Ratio | 11.02 | 11.02 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.8M | $-2.8M | $-8.4M | $-2.9M | $-167.9M |
| Returns | |||||
| ROE | -3.2% | -3.2% | 3.7% | -15.9% | -3.1% |
| Valuation | |||||
| P/E | — | — | 12.00 | — | — |
| EV/EBITDA | — | — | 2.49 | — | — |
| P/B | 0.30 | 0.30 | 0.44 | 1.43 | 4.42 |
| Growth & Yield | |||||
| Revenue Growth | — | — | 187.1% | -34.7% | — |
| EPS Growth | -180.0% | -180.0% | 123.8% | -320.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+0.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.00 → -0.00
Residual
+0.0%
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.