Real Estate / Real Estate ServicesNYSE
$15.03
+0.03 (+0.20%)
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 6.0/100
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
44/100
C
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
$243M
P/E
19.8x
↑EV/EBITDA
10.9x
↓ROE
2.5%
↓Gross Margin
44.2%
↑Debt/Equity
0.35
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-11.1%
FCF / Net income
-0.35x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $50.0M · net income $15.7M · FCF $-5.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $50.0M | $50.0M | $47.3M | $50.5M | $37.5M | $42.0M | $59.0M | $59.0M | $149.9M | $126.2M | $119.7M | — | — | — | — | — | — | — |
| Net Income | $15.7M | $15.7M | $-14.7M | $4.0M | $373.3M | $3.3M | $9.0M | $-16.0M | $173.7M | $-8.4M | $-2.7M | $-2.0M | $30.9M | $41.3M | $-6.7M | $290000.00 | $-94.7M | $-70.1M |
| EBITDA | $40.7M | $40.7M | $3.3M | $30.8M | $604.1M | $-5.6M | $18.5M | $15.2M | $73.5M | $43.1M | $38.4M | $27.7M | $15.1M | $5.8M | $8.3M | $-27694.00 | $-32078.00 | $-25.7M |
| EPS | — | — | -0.91 | 0.25 | 23.11 | 0.21 | 0.56 | -1.00 | 10.35 | -0.61 | -0.25 | -0.21 | 2.28 | 3.36 | -0.69 | -0.19 | -8.48 | -6.31 |
| Gross Margin | 44.2% | 44.2% | 42.8% | 44.8% | 51.2% | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | -12.9% | -12.9% | -14.0% | -22.3% | -24.7% | -49.0% | -0.2% | -0.7% | 28.6% | 13.8% | 12.2% | — | — | — | — | — | — | — |
| Net Margin | 31.4% | 31.4% | -31.1% | 7.9% | 994.4% | 8.0% | 15.3% | -27.1% | 115.8% | -6.7% | -2.3% | — | — | — | — | — | — | — |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 0.35 | 0.35 | 0.31 | 0.30 | 0.52 | 0.76 | 1.03 | 1.04 | 1.11 | 8.04 | 6.98 | 6.71 | — | — | — | — | — | — |
| Current Ratio | 3.23 | 3.23 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $-5.6M | $-5.6M | $1.1M | $-31.1M | $-45.4M | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Returns | ||||||||||||||||||
| ROE | 2.5% | 2.5% | -2.4% | 0.6% | 60.9% | 1.4% | 3.8% | -6.7% | 67.2% | -7.5% | -2.2% | -1.6% | 24.8% | 30.6% | -7885.6% | 304.4% | -156.3% | — |
| Valuation | ||||||||||||||||||
| P/E | 19.78 | 19.78 | — | 78.00 | 0.94 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 10.89 | 10.89 | 125.06 | 14.97 | 0.92 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 0.39 | 0.39 | 0.42 | 0.51 | 0.57 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | 5.7% | 5.7% | -6.3% | 34.5% | — | -28.8% | 0.1% | -60.7% | 18.8% | 5.5% | — | — | — | — | — | — | — | — |
| EPS Growth | — | — | -464.0% | -98.9% | — | -62.5% | 156.0% | -109.7% | 1796.7% | -144.0% | -19.0% | -109.2% | -32.1% | 587.0% | -263.2% | 97.8% | -34.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+5.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.91 → n/d
Residual
+5.3%
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.