Real Estate / Real Estate - DevelopmentHKSE
$0.14
-0.01 (-4.83%)
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
23/100
D
Piotroski
4/9
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
$57M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-45.9%
↓Gross Margin
-90.6%
↓Debt/Equity
0.27
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+158.1%
FCF CAGR
—
FCF margin
-44.6%
FCF / Net income
0.14x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $115.8M · net income $-381.9M · FCF $-51.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $115.8M | $115.8M | $4.2M | $211.4M | $6.7M |
| Net Income | $-381.9M | $-381.9M | $-1.40B | $-426.5M | $-942.6M |
| EBITDA | $-347.0M | $-347.0M | $-1.45B | $-454.5M | $-981.3M |
| EPS | -0.92 | -0.92 | -3.38 | -1.03 | -2.27 |
| Gross Margin | -90.6% | -90.6% | 87.7% | -23.6% | 61.3% |
| Operating Margin | -137.4% | -137.4% | 226.0% | -61.4% | -1677.6% |
| Net Margin | -329.7% | -329.7% | -33503.8% | -201.7% | -13983.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.27 | 0.27 | 0.20 | 0.49 | 0.45 |
| Current Ratio | 2.75 | 2.75 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-51.6M | $-51.6M | $-161.0M | $33.3M | $-245.9M |
| Returns | |||||
| ROE | -45.9% | -45.9% | -103.6% | -14.9% | -26.3% |
| Valuation | |||||
| P/B | 0.07 | 0.07 | 0.06 | 0.04 | 0.06 |
| Growth & Yield | |||||
| Revenue Growth | 2673.2% | 2673.2% | -98.0% | 3036.1% | — |
| EPS Growth | 72.7% | 72.7% | -228.0% | 54.7% | — |
Revenue, Net Income & Free Cash Flow ($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
+0.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-3.38 → -0.92
Residual
+0.0%
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.