Real Estate / Real Estate ServicesWarsaw
$0.63
-0.04 (-5.30%)
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
15/100
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
$27M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-32.7%
↓Gross Margin
N/A
•Debt/Equity
0.57
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+10.5%
FCF CAGR
—
FCF margin
-306.8%
FCF / Net income
0.27x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.2M · net income $-13.7M · FCF $-3.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.2M | $1.2M | $1.2M | $1.1M | $890000.00 |
| Net Income | $-13.7M | $-13.7M | $3.7M | $-4.7M | $-3.7M |
| EBITDA | $-13.6M | $-13.6M | $5.7M | $-2.5M | $-5.9M |
| EPS | -0.32 | -0.32 | 0.09 | -0.09 | -0.09 |
| Operating Margin | -247.2% | -247.2% | -131.7% | -161.7% | -147.5% |
| Net Margin | -1143.0% | -1143.0% | 308.0% | -418.5% | -415.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.57 | 0.57 | 0.38 | 0.40 | 0.37 |
| Current Ratio | 0.95 | 0.95 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-3.7M | $-3.7M | $-3.3M | $-380000.00 | $520000.00 |
| Returns | |||||
| ROE | -32.7% | -32.7% | 6.7% | -9.0% | -6.6% |
| Valuation | |||||
| P/E | — | — | 10.56 | — | — |
| EV/EBITDA | — | — | 10.54 | — | — |
| P/B | 0.64 | 0.64 | 0.73 | 0.84 | 0.78 |
| Growth & Yield | |||||
| Revenue Growth | -0.6% | -0.6% | 7.6% | 26.3% | — |
| EPS Growth | -455.6% | -455.6% | 200.0% | 0.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-25.1%
Start / end P/E
n/dx → n/dx
EPS bridge
0.09 → -0.32
Residual
-25.1%
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.