Industrials / Integrated Freight & LogisticsSES
$0.01
+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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $3.8M · quality 78.3/100
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
15/100
F
Piotroski
1/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$34M
P/E
N/A
•EV/EBITDA
N/A
•ROE
N/A
•Gross Margin
N/A
•Debt/Equity
0.45
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income — · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | — | — | $31.3M | $30.6M | $32.0M | $28.4M |
| Net Income | — | — | $-715000.00 | $83000.00 | $2.1M | $6.8M |
| EBITDA | — | — | $6.5M | $5.6M | $6.1M | $7.5M |
| EPS | — | — | -0.00 | — | 0.00 | 0.01 |
| Gross Margin | — | — | 1.7% | 9.3% | 7.9% | 6.7% |
| Operating Margin | — | — | -3.7% | -2.4% | -0.7% | 3.5% |
| Net Margin | — | — | -2.3% | 0.3% | 6.5% | 24.0% |
| Balance Sheet | ||||||
| Debt/Equity | 0.45 | 0.45 | 0.60 | 0.28 | 0.29 | — |
| Current Ratio | 3.73 | 3.73 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | — | — | $3.4M | $4.2M | $4.8M | $5.5M |
| Returns | ||||||
| ROE | — | — | -3.7% | 0.4% | 10.4% | — |
| Valuation | ||||||
| P/E | — | — | — | — | 9.17 | 2.48 |
| EV/EBITDA | — | — | 3.80 | 1.65 | 1.51 | 1.86 |
| P/B | 1.03 | 1.03 | 1.31 | 0.92 | 0.97 | — |
| Growth & Yield | ||||||
| Revenue Growth | — | — | 2.4% | -4.5% | 12.7% | — |
| EPS Growth | — | — | — | — | -88.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-10.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → n/d
Residual
-10.0%
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.