Real Estate / Real Estate ServicesParis
$6.00
-0.10 (-1.47%)
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
3/100
F
Piotroski
0/9
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
$29M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-26.7%
↓Gross Margin
89.0%
↑Debt/Equity
2.12
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-9.4%
FCF CAGR
—
FCF margin
-34.1%
FCF / Net income
1.23x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $60.3M · net income $-16.7M · FCF $-20.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $60.3M | $60.3M | $102.9M | $103.3M | $81.1M |
| Net Income | $-16.7M | $-16.7M | $-5.5M | $-27.4M | $8.0M |
| EBITDA | $-9.2M | $-9.2M | $13.1M | $-10.1M | $16.4M |
| EPS | — | — | -1.15 | -5.79 | 1.68 |
| Gross Margin | 89.0% | 89.0% | 92.4% | 92.8% | 91.9% |
| Operating Margin | -13.8% | -13.8% | 3.6% | 4.2% | 3.8% |
| Net Margin | -27.7% | -27.7% | -5.3% | -26.5% | 9.8% |
| Balance Sheet | |||||
| Debt/Equity | 2.12 | 2.12 | 1.68 | 2.47 | 1.74 |
| Current Ratio | 0.53 | 0.53 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-20.5M | $-20.5M | $13.2M | $-238000.00 | $-2.5M |
| Returns | |||||
| ROE | -26.7% | -26.7% | -6.9% | -32.5% | 7.1% |
| Valuation | |||||
| P/E | — | — | — | — | 13.57 |
| EV/EBITDA | — | — | 13.66 | — | 17.67 |
| P/B | 0.46 | 0.46 | 0.61 | 0.83 | 0.96 |
| Growth & Yield | |||||
| Revenue Growth | -41.4% | -41.4% | -0.4% | 27.3% | — |
| EPS Growth | — | — | 80.1% | -444.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-36.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.15 → n/d
Residual
-36.2%
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.