Real Estate / Real Estate - DevelopmentHKSE
$0.02
+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
5/100
F
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
$104M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-150.3%
↓Gross Margin
18.5%
↓Debt/Equity
2.35
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-49.4%
FCF CAGR
—
FCF margin
-6.5%
FCF / Net income
0.16x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $205.8M · net income $-85.2M · FCF $-13.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $205.8M | $205.8M | $271.0M | $416.8M | $1.59B |
| Net Income | $-85.2M | $-85.2M | $-117.4M | $-352.8M | $-270.0M |
| EBITDA | $-75.4M | $-75.4M | $-114.4M | $-351.7M | $-525.8M |
| EPS | -0.01 | -0.01 | -0.02 | -0.06 | -0.05 |
| Gross Margin | 18.5% | 18.5% | 18.3% | 13.9% | 3.6% |
| Operating Margin | -3.2% | -3.2% | -11.8% | -4.3% | -3.3% |
| Net Margin | -41.4% | -41.4% | -43.3% | -84.7% | -17.0% |
| Balance Sheet | |||||
| Debt/Equity | 2.35 | 2.35 | 1.17 | 0.72 | 0.27 |
| Current Ratio | 0.65 | 0.65 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-13.3M | $-13.3M | $39.2M | $-35.2M | $-16.9M |
| Returns | |||||
| ROE | -150.3% | -150.3% | -82.6% | -133.0% | -41.4% |
| Valuation | |||||
| P/B | 1.84 | 1.84 | 1.67 | 0.87 | 0.91 |
| Growth & Yield | |||||
| Revenue Growth | -24.1% | -24.1% | -35.0% | -73.7% | — |
| EPS Growth | 27.6% | 27.6% | 66.8% | -30.8% | — |
Revenue, Net Income & Free Cash Flow ($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
+5.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.02 → -0.01
Residual
+5.9%
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.