Real Estate / Real Estate ServicesHKSE
$0.12
+0.00 (+0.00%)
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
16/100
F
Piotroski
1/9
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
$133M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-34.9%
↓Gross Margin
N/A
•Debt/Equity
1.42
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-5.0%
FCF CAGR
—
FCF margin
-37.9%
FCF / Net income
0.05x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $28.9M · net income $-200.9M · FCF $-11.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $28.9M | $28.9M | $32.6M | $33.8M | $33.7M |
| Net Income | $-200.9M | $-200.9M | $-176.7M | $-72.9M | $-63.4M |
| EBITDA | $-153.3M | $-153.3M | $-124.7M | $-24.5M | $-35.8M |
| EPS | -0.18 | -0.18 | -0.16 | -0.06 | -0.06 |
| Gross Margin | — | — | — | 91.8% | 94.1% |
| Operating Margin | 67.2% | 67.2% | 69.8% | 63.9% | 59.8% |
| Net Margin | -694.9% | -694.9% | -541.5% | -215.7% | -188.1% |
| Balance Sheet | |||||
| Debt/Equity | 1.42 | 1.42 | 1.02 | 0.91 | 0.77 |
| Current Ratio | 29.02 | 29.02 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-11.0M | $-11.0M | $-15.3M | $-20.6M | $-3.1M |
| Returns | |||||
| ROE | -34.9% | -34.9% | -22.8% | -7.6% | -6.2% |
| Valuation | |||||
| P/B | 0.23 | 0.23 | 0.17 | 0.21 | 0.22 |
| Growth & Yield | |||||
| Revenue Growth | -11.4% | -11.4% | -3.4% | 0.3% | — |
| EPS Growth | -13.7% | -13.7% | -142.4% | -15.1% | — |
Revenue, Net Income & Free Cash Flow ($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
+32.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.16 → -0.18
Residual
+32.6%
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.