Real Estate / Real Estate - DevelopmentBrussels
$1.80
-0.01 (-0.55%)
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
18/100
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
$109M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-67.3%
↓Gross Margin
-3.0%
↓Debt/Equity
2.82
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+55.7%
FCF CAGR
—
FCF margin
16.1%
FCF / Net income
-0.18x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $154.9M · net income $-138.7M · FCF $24.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $154.9M | $154.9M | $333.0M | $85.4M | $41.0M |
| Net Income | $-138.7M | $-138.7M | $-39.4M | $-107.1M | $-843000.00 |
| EBITDA | $-103.0M | $-103.0M | $10.2M | $-12.8M | $17.7M |
| EPS | -2.40 | -2.40 | -0.90 | -10.60 | -0.07 |
| Gross Margin | -3.0% | -3.0% | 10.4% | -1.1% | 16.0% |
| Operating Margin | -7.3% | -7.3% | 8.7% | -16.1% | 0.3% |
| Net Margin | -89.6% | -89.6% | -11.8% | -125.4% | -2.1% |
| Balance Sheet | |||||
| Debt/Equity | 2.82 | 2.82 | 2.50 | 2.52 | 3.29 |
| Current Ratio | 1.95 | 1.95 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $24.9M | $24.9M | $161.7M | $-100.9M | $-160.4M |
| Returns | |||||
| ROE | -67.3% | -67.3% | -13.6% | -31.2% | -0.3% |
| Valuation | |||||
| EV/EBITDA | — | — | 80.26 | — | 68.23 |
| P/B | 0.50 | 0.50 | 0.52 | 0.20 | 1.25 |
| Growth & Yield | |||||
| Revenue Growth | -53.5% | -53.5% | 289.9% | 108.3% | — |
| EPS Growth | -166.7% | -166.7% | 91.5% | -14366.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-35.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.90 → -2.40
Residual
-35.0%
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.