Real Estate / Real Estate ServicesNasdaqGS
$6.76
+0.00 (+0.00%)
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 90.0/100
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
19/100
F
Piotroski
5/9
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
$76M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-1.7%
↓Gross Margin
28.6%
↓Debt/Equity
-1.72
↓Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-3.0%
FCF / Net income
-2.66x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $171.0M · net income $1.9M · FCF $-5.1M
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 | $171.0M | $171.0M | $160.1M | $145.1M | $153.1M | $178.5M | $365.5M | $648.7M | $838.2M | $942.2M | $997.3M | $1.05B | $1.08B | $768.4M | $568.4M | $423.7M | — | — |
| Net Income | $1.9M | $1.9M | $-35.4M | $-56.1M | $-52.8M | $12.1M | $-66.3M | $-305.9M | $-2.7M | $311.6M | $31.4M | $44.8M | $137.1M | $133.8M | $115.9M | $71.1M | $49.3M | $26.0M |
| EBITDA | — | — | — | — | — | — | — | — | $73.3M | $86.2M | $101.9M | $115.5M | $199.5M | $181.1M | $140.2M | $94.1M | $62.1M | $42.0M |
| EPS | 0.15 | 0.15 | -9.99 | -2.51 | -3.32 | 0.74 | -4.31 | -19.26 | -0.32 | 16.53 | 1.46 | 2.02 | 5.69 | 5.19 | 4.43 | 2.77 | 1.88 | 1.07 |
| Gross Margin | 28.6% | 28.6% | 30.9% | 20.4% | 14.2% | 4.0% | 16.5% | 24.0% | 25.8% | 25.7% | 30.8% | 34.6% | 34.5% | 35.9% | 35.6% | 34.9% | — | — |
| Operating Margin | 0.2% | 0.2% | 2.0% | -11.6% | -21.7% | 16.2% | -12.1% | 2.8% | 5.1% | 5.3% | 6.5% | 7.5% | 15.8% | 21.1% | 22.4% | 20.2% | — | — |
| Net Margin | 1.1% | 1.1% | -22.1% | -38.6% | -34.5% | 6.8% | -18.1% | -47.2% | -0.3% | 33.1% | 3.1% | 4.3% | 12.7% | 17.4% | 20.4% | 16.8% | — | — |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | -1.72 | -1.72 | 0.00 | -1.72 | -2.05 | -3.47 | -2.90 | -12.61 | 1.12 | 1.19 | 7.69 | 10.24 | 14.42 | 2.50 | 1.24 | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $-5.1M | $-5.1M | $-5.0M | $-21.8M | $-45.8M | $-61.8M | $-25.1M | $44.5M | $64.5M | $55.6M | $103.5M | $159.2M | $132.6M | — | — | $95.2M | $41.2M | $25.7M |
| Returns | ||||||||||||||||||
| ROE | -1.7% | -1.7% | 22.5% | 44.6% | 44.2% | -17.2% | 79.2% | 1340.0% | -0.9% | 92.0% | 51.6% | 87.9% | 339.4% | 85.4% | 73.1% | 43.7% | 33.1% | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | 6.8% | 6.8% | 10.4% | -5.3% | -14.2% | -51.2% | -43.6% | -22.6% | -11.0% | -5.5% | -5.2% | -2.5% | 40.4% | 35.2% | 34.1% | — | — | — |
| EPS Growth | 101.5% | 101.5% | -298.0% | 24.4% | -548.6% | 117.2% | 77.6% | -5918.8% | -101.9% | 1032.2% | -27.7% | -64.5% | 9.6% | 17.2% | 59.9% | 47.3% | 75.7% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
58.7%
EPS terminal req.
$0.60
Spread vs growth
42.8%
5Y implied EPS CAGR
37.1%
EPS terminal req.
$0.73
Spread vs growth
64.4%
10Y implied EPS CAGR
22.8%
EPS terminal req.
$1.17
Spread vs growth
78.7%
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.
Unavailable: positive start/end prices are required.