Real Estate / Real Estate - DevelopmentLSE
$22.50
+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 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
11/100
F
Piotroski
6/9
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
$13M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-46.7%
↓Gross Margin
39.3%
↓Debt/Equity
1.15
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+45.8%
FCF CAGR
+58.5%
FCF margin
53.2%
FCF / Net income
-0.60x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $21.9M · net income $-19.5M · FCF $11.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $21.9M | $21.9M | $5.9M | $14.0M | $7.1M |
| Net Income | $-19.5M | $-19.5M | $-33.7M | $-29.5M | $-53000.00 |
| EBITDA | $-13.4M | $-13.4M | $-34.2M | $-31.2M | $29000.00 |
| EPS | -0.33 | -0.33 | -0.56 | -0.50 | -0.00 |
| Gross Margin | 39.3% | 39.3% | -7.1% | -36.2% | 29.1% |
| Operating Margin | 15.2% | 15.2% | -84.0% | -70.2% | -11.3% |
| Net Margin | -89.3% | -89.3% | -566.7% | -210.2% | -0.8% |
| Balance Sheet | |||||
| Debt/Equity | 1.15 | 1.15 | 0.91 | 0.18 | — |
| Current Ratio | 0.22 | 0.22 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $11.6M | $11.6M | $-10.3M | $4.5M | $2.9M |
| Returns | |||||
| ROE | -46.7% | -46.7% | -54.8% | -31.1% | -0.0% |
| Valuation | |||||
| EV/EBITDA | — | — | — | — | 232462.00 |
| P/B | 32.06 | 32.06 | 69.45 | 61.16 | 54.24 |
| Growth & Yield | |||||
| Revenue Growth | 268.4% | 268.4% | -57.7% | 99.0% | — |
| EPS Growth | 41.9% | 41.9% | -14.0% | -54922.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-31.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.56 → -0.33
Residual
-31.8%
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.