Technology / Information Technology ServicesSES
$0.04
+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 33% · confianza 23%
FCF escenarios
weak_data · normalized FCF $-1.5M · quality 67.0/100
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
21/100
D
Piotroski
5/9
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
$11M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-11.6%
↓Gross Margin
9.6%
↓Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-105.3%
FCF / Net income
1.07x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $740302.0 · net income $-731782.0 · FCF $-779687.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $740302.00 | $740302.00 | $587736.00 | $304000.00 | — |
| Net Income | $-731782.00 | $-731782.00 | $-1.1M | $-3.0M | $-4.4M |
| EBITDA | $-644522.00 | $-644522.00 | $-1.2M | $-1.4M | $656184.00 |
| EPS | — | — | -0.00 | -0.01 | -0.03 |
| Gross Margin | 9.6% | 9.6% | -11.3% | -31.7% | — |
| Operating Margin | -105.4% | -105.4% | -225.3% | -628.2% | — |
| Net Margin | -98.8% | -98.8% | -193.2% | -997.4% | — |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.03 | 0.04 | 1.30 |
| Current Ratio | 2.17 | 2.17 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-779687.00 | $-779687.00 | $-1.5M | $-1.6M | $-1.3M |
| Returns | |||||
| ROE | -11.6% | -11.6% | -16.2% | -37.2% | -332.2% |
| Valuation | |||||
| EV/EBITDA | — | — | — | — | 7.50 |
| P/B | 1.76 | 1.76 | 1.50 | 3.70 | 3.82 |
| Growth & Yield | |||||
| Revenue Growth | 26.0% | 26.0% | 93.3% | — | — |
| EPS Growth | — | — | 69.5% | 46.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-25.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → n/d
Residual
-25.0%
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.