Real Estate / Real Estate - DevelopmentNasdaqCM
$1.56
+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
26/100
D
Piotroski
2/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$61M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-39.2%
↓Gross Margin
27.9%
↓Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2019–2025 · 6 años de histórico normalizado
Revenue CAGR
-24.6%
FCF CAGR
—
FCF margin
-136.5%
FCF / Net income
0.13x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.5M · net income $-47.4M · FCF $-6.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||
| Revenue | $4.5M | $4.5M | $21.1M | $22.1M | $4.5M | $19.8M | $16.2M | $24.3M |
| Net Income | $-47.4M | $-47.4M | $-4.0M | $-58.9M | $-40.5M | $-119.0M | $-5.1M | $-8.1M |
| EBITDA | $-47.7M | $-47.7M | $-2.7M | $-60.0M | $-45.2M | $-14.9M | $-2.2M | — |
| EPS | -2.22 | -2.22 | -0.43 | -6.52 | -6.22 | -73.85 | — | — |
| Gross Margin | 27.9% | 27.9% | 39.5% | 34.0% | 16.7% | 42.9% | 25.6% | 17.7% |
| Operating Margin | -307.8% | -307.8% | -11.9% | -9.1% | -158.2% | -75.7% | -13.5% | -28.6% |
| Net Margin | -1060.5% | -1060.5% | -18.8% | -266.9% | -903.7% | -601.1% | -31.4% | -33.2% |
| Balance Sheet | ||||||||
| Debt/Equity | 0.02 | 0.02 | 0.04 | 0.02 | 0.01 | — | 0.01 | 0.00 |
| Current Ratio | 10.92 | 10.92 | — | — | — | — | — | — |
| Cash Flow | ||||||||
| Free Cash Flow | $-6.1M | $-6.1M | $5.1M | $7.4M | $-32.5M | $-16.9M | $295938.00 | $6.0M |
| Returns | ||||||||
| ROE | -39.2% | -39.2% | -4.9% | -54.3% | -29.4% | -80.2% | -8.5% | -52.8% |
| Valuation | ||||||||
| P/B | 0.28 | 0.28 | 0.13 | 0.09 | 0.12 | — | — | — |
| Growth & Yield | ||||||||
| Revenue Growth | -78.8% | -78.8% | -4.4% | 393.0% | — | 21.9% | -33.1% | — |
| EPS Growth | -416.3% | -416.3% | 93.4% | -4.8% | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+86.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.43 → -2.22
Residual
+86.2%
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.