Real Estate / Real Estate ServicesIOB
$0.17
-0.00 (-0.89%)
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 16.0/100
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
6/100
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
$28M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-57.8%
↓Gross Margin
-37.6%
↓Debt/Equity
4.10
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-25.6%
FCF CAGR
—
FCF margin
-23.0%
FCF / Net income
0.14x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $302.2M · net income $-486.6M · FCF $-69.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $302.2M | $302.2M | $392.2M | $445.1M | $734.5M |
| Net Income | $-486.6M | $-486.6M | $873.6M | $-1.66B | $-1.56B |
| EBITDA | $-294.8M | $-294.8M | $1.18B | $-1.66B | $-1.62B |
| EPS | — | — | — | -11.75 | -13.25 |
| Gross Margin | -37.6% | -37.6% | 17.7% | 0.5% | -32.4% |
| Operating Margin | -40.8% | -40.8% | -12.3% | -25.7% | -51.6% |
| Net Margin | -161.0% | -161.0% | 222.7% | -372.2% | -212.0% |
| Balance Sheet | |||||
| Debt/Equity | 4.10 | 4.10 | 2.69 | -26.58 | 4.23 |
| Current Ratio | 1.45 | 1.45 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-69.4M | $-69.4M | $-170.5M | $-128.9M | $-139.4M |
| Returns | |||||
| ROE | -57.8% | -57.8% | 65.8% | 723.8% | -109.9% |
| Valuation | |||||
| EV/EBITDA | — | — | 2.85 | — | — |
| P/B | 0.03 | 0.03 | 0.04 | — | 0.12 |
| Growth & Yield | |||||
| Revenue Growth | -22.9% | -22.9% | -11.9% | -39.4% | — |
| EPS Growth | — | — | — | 11.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-34.2%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
-34.2%
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.