Real Estate / Real Estate ServicesNasdaqCM
$0.34
-0.01 (-3.64%)
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
11/100
F
Piotroski
3/9
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
$4M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-197.8%
↓Gross Margin
N/A
•Debt/Equity
0.10
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2014–2025 · 11 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
0.27x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-18.3M · FCF $-5.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||
| Revenue | — | — | — | $1.3M | $1.2M | $1.4M | $1.4M | $1.5M | $1.6M | $1.1M | $616446.00 | — | — |
| Net Income | $-18.3M | $-18.3M | $-7.9M | $-16.7M | $-11.9M | $-9.1M | $-12.7M | $-18.1M | $-8.1M | $-4.0M | $55581.00 | $-31006.00 | — |
| EBITDA | $-15.9M | $-15.9M | $-5.3M | $-15.0M | $-7.9M | — | $-12.1M | $-18.9M | $-7.1M | $-3.7M | $76959.00 | — | — |
| EPS | -5.64 | -5.64 | -8.44 | -23.80 | -19.20 | -16.05 | — | — | — | — | — | — | — |
| Gross Margin | — | — | — | 19.0% | 22.7% | 29.8% | 28.3% | 22.0% | 24.8% | 4.6% | -88.1% | — | — |
| Operating Margin | — | — | — | -572.0% | -619.1% | -635.1% | -903.9% | -1253.1% | -488.5% | -359.9% | 12.5% | — | — |
| Net Margin | — | — | — | -1330.5% | -992.4% | -653.5% | -920.3% | -1168.6% | -515.4% | -375.8% | 9.0% | — | — |
| Balance Sheet | |||||||||||||
| Debt/Equity | 0.10 | 0.10 | 0.30 | 1.15 | 0.41 | 0.97 | — | — | — | — | — | — | — |
| Current Ratio | 0.38 | 0.38 | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||
| Free Cash Flow | $-5.0M | $-5.0M | $-5.0M | $-6.5M | $-16.0M | $-5.0M | — | — | — | $-1.5M | $13650.00 | — | — |
| Returns | |||||||||||||
| ROE | -197.8% | -197.8% | -111.3% | -226.7% | -106.9% | -294.7% | -308.0% | -404.7% | -71.6% | -51.3% | 1.6% | 231.9% | — |
| Valuation | |||||||||||||
| P/B | 0.12 | 0.12 | 0.48 | 0.64 | 3.47 | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||
| Revenue Growth | — | — | — | 4.5% | — | 1.0% | -10.9% | -1.0% | 45.0% | 74.8% | — | — | — |
| EPS Growth | 33.2% | 33.2% | 64.5% | -24.0% | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-90.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-8.44 → -5.64
Residual
-90.7%
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.