Industrials / Engineering & ConstructionSES
$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 18%
FCF escenarios
weak_data · normalized FCF $-98.84 · quality 45.7/100
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
37/100
D
Piotroski
3/9
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
$12M
P/E
N/A
•EV/EBITDA
N/A
•ROE
56.1%
↑Gross Margin
4.2%
↓Debt/Equity
-0.27
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-75.7%
FCF CAGR
—
FCF margin
-3.8%
FCF / Net income
0.04x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2612.8 · net income $-2236.8 · FCF $-98.8
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2612.77 | $2612.77 | $206.88 | $547802.39 | $182719.12 |
| Net Income | $-2236.76 | $-2236.76 | $-1359.53 | $17.1M | $-32.1M |
| EBITDA | $-659.64 | $-659.64 | $-1575.51 | $-238871.65 | $-638350.62 |
| EPS | -0.00 | -0.00 | -0.00 | 0.06 | -0.13 |
| Gross Margin | 4.2% | 4.2% | -25.3% | 86.4% | 100.0% |
| Operating Margin | -78.9% | -78.9% | -865.9% | -51.7% | -375.9% |
| Net Margin | -85.6% | -85.6% | -657.1% | 3128.0% | -17589.3% |
| Balance Sheet | |||||
| Debt/Equity | -0.27 | -0.27 | -1.51 | — | -0.04 |
| Current Ratio | 0.28 | 0.28 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-98.84 | $-98.84 | $-238.71 | $1.3M | $3.5M |
| Returns | |||||
| ROE | 56.1% | 56.1% | 39.3% | -837795.7% | 165.7% |
| Valuation | |||||
| P/E | — | — | — | 0.79 | — |
| Growth & Yield | |||||
| Revenue Growth | 1162.9% | 1162.9% | -100.0% | 199.8% | — |
| EPS Growth | -60.0% | -60.0% | -100.0% | 149.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+133.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → -0.00
Residual
+133.3%
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.