Communication Services / Telecom ServicesSES
$0.28
+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 17%
FCF escenarios
weak_data · normalized FCF $11.4M · quality 39.7/100
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
59/100
C
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
$125M
P/E
27.5x
↑EV/EBITDA
7.1x
↓ROE
16.1%
↑Gross Margin
8.0%
↓Debt/Equity
0.48
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+30.6%
FCF CAGR
—
FCF margin
3.2%
FCF / Net income
2.52x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $518.0M · net income $6.6M · FCF $16.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $518.0M | $518.0M | $380.4M | $238.1M | $232.6M |
| Net Income | $6.6M | $6.6M | $4.2M | $-11.5M | $-12.3M |
| EBITDA | $16.7M | $16.7M | $11.3M | $-5.3M | $-6.0M |
| EPS | — | — | 0.01 | -0.03 | -0.03 |
| Gross Margin | 8.0% | 8.0% | 9.0% | 7.1% | 8.0% |
| Operating Margin | 2.3% | 2.3% | 1.7% | -3.5% | -1.8% |
| Net Margin | 1.3% | 1.3% | 1.1% | -4.8% | -5.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.48 | 0.48 | 1.25 | 0.56 | 0.16 |
| Current Ratio | 1.23 | 1.23 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $16.6M | $16.6M | $-13.8M | $11.4M | $-1.6M |
| Returns | |||||
| ROE | 16.1% | 16.1% | 11.8% | -36.7% | -28.3% |
| Valuation | |||||
| P/E | 27.50 | 27.50 | 8.54 | — | — |
| EV/EBITDA | 7.06 | 7.06 | 3.61 | — | — |
| P/B | 3.04 | 3.04 | 1.01 | 1.07 | 1.19 |
| Growth & Yield | |||||
| Revenue Growth | 36.2% | 36.2% | 59.8% | 2.4% | — |
| EPS Growth | — | — | 135.0% | 5.9% | — |
| Dividend Yield | 1.6% | 1.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+185.1%
Start / end P/E
n/dx → n/dx
EPS bridge
0.01 → n/d
Residual
+183.5%
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.