Real Estate / Real Estate ServicesHKSE
$0.05
+0.00 (+8.89%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 0.0/100
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
1/100
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
$113M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-67.8%
↓Gross Margin
89.6%
↑Debt/Equity
2.55
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-0.2%
FCF CAGR
—
FCF margin
-54.0%
FCF / Net income
0.06x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $96.5M · net income $-945.7M · FCF $-52.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $96.5M | $96.5M | $89.4M | $97.0M | $97.0M |
| Net Income | $-945.7M | $-945.7M | $-756.7M | $-947.4M | $-734.6M |
| EBITDA | $-597.4M | $-597.4M | $-354.4M | $-613.9M | $-247.9M |
| EPS | -0.41 | -0.41 | -0.33 | -0.41 | -0.32 |
| Gross Margin | 89.6% | 89.6% | 92.6% | 93.3% | 96.3% |
| Operating Margin | 18.2% | 18.2% | -25.9% | -76.9% | -90.7% |
| Net Margin | -980.4% | -980.4% | -846.3% | -977.1% | -757.1% |
| Balance Sheet | |||||
| Debt/Equity | 2.55 | 2.55 | 1.49 | 1.15 | 1.00 |
| Current Ratio | 0.58 | 0.58 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-52.1M | $-52.1M | $-76.8M | $-452.0M | $-512.1M |
| Returns | |||||
| ROE | -67.8% | -67.8% | -32.6% | -30.4% | -18.3% |
| Valuation | |||||
| P/B | 0.08 | 0.08 | 0.09 | 0.10 | 0.20 |
| Growth & Yield | |||||
| Revenue Growth | 7.9% | 7.9% | -7.8% | -0.1% | — |
| EPS Growth | -25.0% | -25.0% | 20.1% | -29.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-42.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.33 → -0.41
Residual
-42.4%
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.