Industrials / Waste ManagementSES
$0.04
+0.00 (+2.78%)
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 14%
FCF escenarios
weak_data · normalized FCF $941000.00 · quality 25.7/100
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
31/100
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
$9M
P/E
N/A
•EV/EBITDA
6.8x
↓ROE
0.2%
↓Gross Margin
N/A
•Debt/Equity
1.91
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+1.2%
FCF CAGR
—
FCF margin
-3.4%
FCF / Net income
-39.14x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.0M · net income $7000.0 · FCF $-274000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.0M | $8.0M | $7.7M | $8.0M | $7.7M |
| Net Income | $7000.00 | $7000.00 | $-1.2M | $-1.1M | $-1.4M |
| EBITDA | $2.2M | $2.2M | $1.2M | $1.4M | $969000.00 |
| EPS | — | — | — | -0.01 | -0.01 |
| Operating Margin | -10.2% | -10.2% | -7.0% | -6.1% | -10.9% |
| Net Margin | 0.1% | 0.1% | -15.8% | -13.6% | -18.5% |
| Balance Sheet | |||||
| Debt/Equity | 1.91 | 1.91 | 2.72 | 4.56 | 3.51 |
| Current Ratio | 1.37 | 1.37 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-274000.00 | $-274000.00 | $1.0M | $941000.00 | $-645000.00 |
| Returns | |||||
| ROE | 0.2% | 0.2% | -27.7% | -35.2% | -34.2% |
| Valuation | |||||
| EV/EBITDA | 6.84 | 6.84 | 16.33 | 14.13 | 23.64 |
| P/B | 1.81 | 1.81 | 2.26 | 2.26 | 2.43 |
| Growth & Yield | |||||
| Revenue Growth | 3.4% | 3.4% | -3.1% | 3.4% | — |
| EPS Growth | — | — | — | 24.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+5.7%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
+5.7%
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.