Real Estate / Real Estate ServicesHKSE
$0.02
-0.00 (-4.76%)
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
0/100
F
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
$23M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-79.6%
↓Gross Margin
69.0%
↑Debt/Equity
4.07
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-18.9%
FCF CAGR
-35.7%
FCF margin
14.6%
FCF / Net income
-0.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $79.3M · net income $-345.4M · FCF $11.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $79.3M | $79.3M | $97.3M | $118.8M | $148.9M |
| Net Income | $-345.4M | $-345.4M | $-381.8M | $-378.6M | $-334.1M |
| EBITDA | $-225.5M | $-225.5M | $-235.1M | $-193.8M | $-19.7M |
| EPS | -0.30 | -0.30 | -0.33 | -0.32 | -0.29 |
| Gross Margin | 69.0% | 69.0% | 72.8% | 75.9% | 73.5% |
| Operating Margin | 12.6% | 12.6% | -58.2% | -43.9% | 32.3% |
| Net Margin | -435.6% | -435.6% | -392.5% | -318.8% | -224.3% |
| Balance Sheet | |||||
| Debt/Equity | 4.07 | 4.07 | 2.09 | 1.45 | 1.11 |
| Current Ratio | 0.29 | 0.29 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $11.6M | $11.6M | $190.4M | $25.8M | $43.7M |
| Returns | |||||
| ROE | -79.6% | -79.6% | -46.5% | -28.0% | -17.5% |
| Valuation | |||||
| P/B | 0.05 | 0.05 | 0.04 | 0.03 | 0.04 |
| Growth & Yield | |||||
| Revenue Growth | -18.5% | -18.5% | -18.1% | -20.3% | — |
| EPS Growth | 9.5% | 9.5% | -0.8% | -13.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-25.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.33 → -0.30
Residual
-25.9%
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.