Communication Services / EntertainmentSES
$0.07
+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 $-917531.00 · quality 66.0/100
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
24/100
D
Piotroski
6/9
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
452.5%
↑Gross Margin
7.9%
↓Debt/Equity
-2.31
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-0.6%
FCF CAGR
—
FCF margin
-14.4%
FCF / Net income
0.50x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.3M · net income $-1.8M · FCF $-900668.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.3M | $6.3M | $4.4M | $4.2M | $6.4M |
| Net Income | $-1.8M | $-1.8M | $-3.8M | $-3.2M | $22407.00 |
| EBITDA | $-1.0M | $-1.0M | $-2.8M | $-1.9M | $1.1M |
| EPS | -0.01 | -0.01 | -0.02 | -0.02 | 0.00 |
| Gross Margin | 7.9% | 7.9% | 3.1% | 4.6% | 27.5% |
| Operating Margin | -28.1% | -28.1% | -85.6% | -73.4% | -4.9% |
| Net Margin | -28.7% | -28.7% | -85.8% | -77.6% | 0.4% |
| Balance Sheet | |||||
| Debt/Equity | -2.31 | -2.31 | 0.63 | 0.28 | 3.53 |
| Current Ratio | 0.37 | 0.37 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-900668.00 | $-900668.00 | $-917531.00 | $-1.7M | $-758078.00 |
| Returns | |||||
| ROE | 452.5% | 452.5% | -272.1% | -62.3% | 1.3% |
| Valuation | |||||
| P/B | — | — | 11.32 | 3.86 | — |
| Growth & Yield | |||||
| Revenue Growth | 40.9% | 40.9% | 6.2% | -34.4% | — |
| EPS Growth | 52.6% | 52.6% | -8.5% | -15763.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-12.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.02 → -0.01
Residual
-12.8%
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.