Real Estate / Real Estate - DevelopmentBSE
$15.44
-0.06 (-0.39%)
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
32/100
D
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
$170M
P/E
N/A
•EV/EBITDA
54.1x
↑ROE
9.5%
↑Gross Margin
N/A
•Debt/Equity
-0.46
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-32.0%
FCF CAGR
—
FCF margin
-52.8%
FCF / Net income
0.68x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.3M · net income $-6.4M · FCF $-4.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.3M | $8.3M | $25.6M | $21.2M | $26.2M |
| Net Income | $-6.4M | $-6.4M | $8.7M | $-116.7M | $-10.6M |
| EBITDA | $3.7M | $3.7M | $23.7M | $-105.3M | $-8.5M |
| EPS | -0.58 | -0.58 | 0.79 | -10.61 | -0.96 |
| Operating Margin | -81.9% | -81.9% | 51.0% | 62.7% | -32.4% |
| Net Margin | -77.8% | -77.8% | 34.1% | -551.5% | -40.4% |
| Balance Sheet | |||||
| Debt/Equity | -0.46 | -0.46 | -0.47 | -0.37 | 0.51 |
| Current Ratio | 3.75 | 3.75 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-4.4M | $-4.4M | $3.1M | $446000.00 | $68000.00 |
| Returns | |||||
| ROE | 9.5% | 9.5% | -14.2% | 166.7% | -22.7% |
| Valuation | |||||
| P/E | — | — | 35.25 | — | — |
| EV/EBITDA | 54.10 | 54.10 | 13.97 | — | — |
| P/B | — | — | — | — | 45.98 |
| Growth & Yield | |||||
| Revenue Growth | -67.7% | -67.7% | 20.9% | -19.4% | — |
| EPS Growth | -173.4% | -173.4% | 107.4% | -1005.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-11.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.79 → -0.58
Residual
-11.0%
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.