Real Estate / Real Estate ServicesNasdaqCM
$15.10
-0.20 (-1.31%)
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 100.0/100
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
63/100
B
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
$155M
P/E
9.0x
↓EV/EBITDA
10.3x
↓ROE
24.4%
↑Gross Margin
23.5%
↓Debt/Equity
0.08
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2025 · 15 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
-10.0%
FCF margin
5.0%
FCF / Net income
0.19x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $62.9M · net income $17.1M · FCF $3.2M
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||
| Revenue | $62.9M | $62.9M | $51.3M | $44.7M | $39.3M | $31.1M | $22.5M | $25.3M | $16.4M | $45.4M | — | — | — | — | — | — | — |
| Net Income | $17.1M | $17.1M | $14.6M | $7.8M | $7.3M | $13.6M | $2.1M | $893000.00 | $-4.4M | $-5.0M | $-9.0M | $-4.6M | $-6.8M | $-2.0M | $-5.7M | $1.1M | $-7.7M |
| EBITDA | $12.2M | $12.2M | $10.6M | $9.4M | $8.2M | $5.2M | $2.8M | — | — | $-4.6M | $-6.7M | $-3.3M | $-2.6M | $3.4M | $-10.5M | $-6.7M | — |
| EPS | — | — | 1.41 | 0.77 | 0.98 | 1.50 | 0.24 | 0.13 | -1.22 | -1.21 | -2.81 | -1.43 | -2.27 | -0.70 | -1.96 | 0.35 | — |
| Gross Margin | 23.5% | 23.5% | 24.7% | 26.1% | 25.3% | — | — | — | -2.6% | 5.6% | — | — | — | — | — | — | — |
| Operating Margin | 19.0% | 19.0% | 20.1% | 20.5% | 20.2% | 16.3% | 11.8% | 9.0% | 1.8% | -10.6% | — | — | — | — | — | — | — |
| Net Margin | 27.1% | 27.1% | 28.4% | 17.4% | 18.7% | 43.8% | 9.3% | 3.5% | -26.7% | -11.1% | — | — | — | — | — | — | — |
| Balance Sheet | |||||||||||||||||
| Debt/Equity | 0.08 | 0.08 | 0.12 | 0.19 | 0.27 | 0.22 | 0.49 | 0.84 | -0.73 | -2.74 | -4.43 | — | — | — | 5.08 | 3.07 | — |
| Current Ratio | 5.50 | 5.50 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | $3.2M | $3.2M | $10.3M | $8.8M | $7.5M | — | — | — | $12.8M | $4.7M | — | — | — | $-4.4M | $-16.2M | $12.7M | $15.4M |
| Returns | |||||||||||||||||
| ROE | 24.4% | 24.4% | 27.8% | 20.9% | 25.5% | 53.8% | 18.6% | 10.7% | 44.3% | 35.0% | 91.1% | 357.9% | 320.9% | -48.7% | -104.1% | 11.4% | -115.4% |
| Valuation | |||||||||||||||||
| P/E | 9.04 | 9.04 | 5.92 | 5.82 | 3.96 | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 10.34 | 10.34 | 6.02 | 3.59 | 4.09 | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 2.18 | 2.18 | 1.65 | 1.22 | 1.29 | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | 22.6% | 22.6% | 14.7% | 13.8% | — | 38.3% | -11.2% | 53.9% | -63.8% | — | — | — | — | — | — | — | — |
| EPS Growth | — | — | 83.1% | -21.4% | — | 525.0% | 84.6% | 110.7% | -0.8% | 56.9% | -96.5% | 37.0% | -224.3% | 64.3% | -660.0% | — | — |
Revenue, Net Income & Free Cash Flow ($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
+56.2%
Start / end P/E
n/dx → n/dx
EPS bridge
1.41 → n/d
Residual
+56.2%
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.