Industrials / Specialty Business ServicesSES
$0.03
-0.00 (-8.82%)
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 $-4.7M · quality 37.7/100
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
8/100
F
Piotroski
2/9
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
$5M
P/E
N/A
•EV/EBITDA
N/A
•ROE
N/A
•Gross Margin
38.8%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-3249.3%
FCF / Net income
1.01x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $67000.0 · net income $-2.2M · FCF $-2.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $67000.00 | $67000.00 | $3000.00 | $5.2M | — |
| Net Income | $-2.2M | $-2.2M | $-5.6M | $-1.9M | — |
| EBITDA | $-2.1M | $-2.1M | $-7.6M | $-2.5M | — |
| EPS | — | — | — | -0.01 | -0.01 |
| Gross Margin | 38.8% | 38.8% | 33.3% | 1.0% | — |
| Operating Margin | -4094.0% | -4094.0% | -125900.0% | -49.9% | — |
| Net Margin | -3219.4% | -3219.4% | -185100.0% | -36.6% | — |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | 0.08 | 0.08 |
| Current Ratio | 0.79 | 0.79 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.2M | $-2.2M | $-4.7M | $-6.5M | — |
| Returns | |||||
| ROE | — | — | — | -19.2% | — |
| Valuation | |||||
| P/B | — | — | — | 2.70 | 4.45 |
| Growth & Yield | |||||
| Revenue Growth | 131.0% | 131.0% | -99.9% | — | — |
| EPS Growth | — | — | — | -21.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+34.8%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
+34.8%
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.