Real Estate / Real Estate ServicesNasdaqCM
$2.63
+0.07 (+2.73%)
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
25/100
D
Piotroski
5/9
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
$14M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-140.6%
↓Gross Margin
54.3%
↑Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+145.5%
FCF CAGR
—
FCF margin
-254.1%
FCF / Net income
0.65x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.5M · net income $-17.6M · FCF $-11.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.5M | $4.5M | $948420.00 | $419412.00 | $305377.00 |
| Net Income | $-17.6M | $-17.6M | $-26.0M | $-5.5M | $-5.4M |
| EBITDA | $-16.2M | $-16.2M | $-6.9M | $-5.1M | $-5.1M |
| EPS | -5.75 | -5.75 | -14.50 | -3.21 | -3.16 |
| Gross Margin | 54.3% | 54.3% | 68.1% | 30.1% | 45.3% |
| Operating Margin | -349.4% | -349.4% | -706.4% | -1176.3% | -1581.3% |
| Net Margin | -389.4% | -389.4% | -2743.8% | -1300.2% | -1761.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 3.83 | 0.56 | -1.54 |
| Current Ratio | 2.13 | 2.13 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-11.5M | $-11.5M | $-6.6M | $-5.4M | $-10.4M |
| Returns | |||||
| ROE | -140.6% | -140.6% | -1668.1% | -41.4% | 100.9% |
| Valuation | |||||
| P/B | 0.64 | 0.64 | 64.94 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 376.4% | 376.4% | 126.1% | 37.3% | — |
| EPS Growth | 60.3% | 60.3% | -352.3% | -1.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-77.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-14.50 → -5.75
Residual
-77.5%
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.