Real Estate / Real Estate - DevelopmentBSE
$1.22
+0.01 (+0.83%)
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 2.0/100
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
16/100
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
$135M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-3.2%
↓Gross Margin
-12.0%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+36.4%
FCF CAGR
—
FCF margin
-42.7%
FCF / Net income
0.42x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.2M · net income $-5.3M · FCF $-2.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.2M | $5.2M | $5.0M | — | $2.0M |
| Net Income | $-5.3M | $-5.3M | $886000.00 | $1.0M | $406100.00 |
| EBITDA | $-4.6M | $-4.6M | $1.9M | $1.4M | $549000.00 |
| EPS | -0.05 | -0.05 | 0.01 | 0.01 | 0.00 |
| Gross Margin | -12.0% | -12.0% | -8.0% | — | -108.8% |
| Operating Margin | -77.5% | -77.5% | -49.7% | — | -173.7% |
| Net Margin | -102.3% | -102.3% | 17.7% | — | 19.8% |
| Cash Flow | |||||
| Free Cash Flow | $-2.2M | $-2.2M | $42.9M | $-26.1M | $6.8M |
| Returns | |||||
| ROE | -3.2% | -3.2% | 0.5% | 0.6% | 0.2% |
| Valuation | |||||
| P/E | — | — | 233.75 | 100.00 | 517.01 |
| EV/EBITDA | — | — | 110.24 | 70.56 | 381.87 |
| P/B | 0.82 | 0.82 | 1.22 | 0.59 | 1.26 |
| Growth & Yield | |||||
| Revenue Growth | 4.0% | 4.0% | — | — | — |
| EPS Growth | -700.0% | -700.0% | -11.1% | 144.9% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
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
-40.8%
Start / end P/E
n/dx → n/dx
EPS bridge
0.01 → -0.05
Residual
-40.8%
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.