Real Estate / REIT - OfficeParis
$0.23
+0.00 (+0.00%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
FCF escenarios
weak_data · normalized FCF 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
17/100
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
$37M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-4.8%
↓Gross Margin
70.5%
↑Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-3.2%
FCF CAGR
—
FCF margin
-159.2%
FCF / Net income
1.05x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.4M · net income $-5.1M · FCF $-5.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.4M | $3.4M | $3.9M | $4.0M | $3.7M |
| Net Income | $-5.1M | $-5.1M | $-4.0M | $-11.7M | $4.9M |
| EBITDA | $-823000.00 | $-823000.00 | $-2.2M | $5.7M | $7.8M |
| EPS | -0.03 | -0.03 | -0.03 | -0.08 | 0.03 |
| Gross Margin | 70.5% | 70.5% | 73.8% | 77.8% | 75.5% |
| Operating Margin | 7.6% | 7.6% | 23.4% | 1.3% | -88.1% |
| Net Margin | -151.5% | -151.5% | -101.2% | -295.2% | 131.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Current Ratio | 2.06 | 2.06 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-5.4M | $-5.4M | $1.4M | $4.2M | $4.6M |
| Returns | |||||
| ROE | -4.8% | -4.8% | -3.5% | -9.8% | 3.2% |
| Valuation | |||||
| P/E | — | — | — | — | 11.52 |
| EV/EBITDA | — | — | — | 8.90 | 4.07 |
| P/B | 0.35 | 0.35 | 0.42 | 0.48 | 0.36 |
| Growth & Yield | |||||
| Revenue Growth | -13.6% | -13.6% | -1.2% | 6.1% | — |
| EPS Growth | -18.6% | -18.6% | 67.5% | -342.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-29.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.03 → -0.03
Residual
-29.5%
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.