Real Estate / Real Estate ServicesParis
$0.63
-0.05 (-7.07%)
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
14/100
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
$39187
P/E
N/A
•EV/EBITDA
N/A
•ROE
226.0%
↑Gross Margin
-447.4%
↓Debt/Equity
-0.89
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-72.2%
FCF CAGR
—
FCF margin
-869.9%
FCF / Net income
0.06x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $133000.0 · net income $-17.8M · FCF $-1.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $133000.00 | $133000.00 | $1.8M | $5.7M | $6.2M |
| Net Income | $-17.8M | $-17.8M | $-6.2M | $-3.3M | $-2.1M |
| EBITDA | $-2.1M | $-2.1M | $-1.2M | $971000.00 | $1.8M |
| EPS | -85.95 | -85.95 | -9.44 | -817250.00 | -446.86 |
| Gross Margin | -447.4% | -447.4% | 26.2% | — | — |
| Operating Margin | -13315.8% | -13315.8% | -338.1% | -56.1% | -31.1% |
| Net Margin | -13410.5% | -13410.5% | -346.6% | -57.8% | -33.8% |
| Balance Sheet | |||||
| Debt/Equity | -0.89 | -0.89 | 0.70 | 0.22 | 0.29 |
| Current Ratio | 0.56 | 0.56 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.2M | $-1.2M | $-2.1M | $-3.0M | $-666000.00 |
| Returns | |||||
| ROE | 226.0% | 226.0% | -66.8% | -19.8% | -13.2% |
| Valuation | |||||
| EV/EBITDA | — | — | — | 3.78 | 12715.17 |
| P/B | — | — | — | 0.04 | 1443.46 |
| Growth & Yield | |||||
| Revenue Growth | -92.6% | -92.6% | -68.3% | -8.9% | — |
| EPS Growth | -810.7% | -810.7% | 100.0% | -182787.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-99.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-9.44 → -85.95
Residual
-99.8%
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.