Real Estate / Real Estate ServicesParis
$116.00
+5.00 (+4.50%)
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
15/100
F
Piotroski
3/9
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
$8M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-2.1%
↓Gross Margin
22.6%
↓Debt/Equity
0.30
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-34.4%
FCF CAGR
—
FCF margin
-159.8%
FCF / Net income
10.69x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.6M · net income $-383000.0 · FCF $-4.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.6M | $2.6M | $945000.00 | $1.4M | $9.1M |
| Net Income | $-383000.00 | $-383000.00 | $-347000.00 | $-168000.00 | $672000.00 |
| EBITDA | $-163000.00 | $-163000.00 | $-237000.00 | $-57000.00 | $907000.00 |
| EPS | -5.30 | -5.30 | -4.77 | -2.33 | 9.29 |
| Gross Margin | 22.6% | 22.6% | 100.0% | 77.4% | 25.2% |
| Operating Margin | -58.6% | -58.6% | -65.1% | -19.8% | 9.9% |
| Net Margin | -14.9% | -14.9% | -36.7% | -11.9% | 7.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.30 | 0.30 | 0.23 | 0.21 | 0.11 |
| Cash Flow | |||||
| Free Cash Flow | $-4.1M | $-4.1M | $-1.1M | $-2.8M | $5.4M |
| Returns | |||||
| ROE | -2.1% | -2.1% | -1.9% | -0.9% | 3.5% |
| Valuation | |||||
| P/E | — | — | — | — | 13.99 |
| EV/EBITDA | — | — | — | — | 3.50 |
| P/B | 0.46 | 0.46 | 0.47 | 0.50 | 0.49 |
| Growth & Yield | |||||
| Revenue Growth | 171.2% | 171.2% | -32.9% | -84.5% | — |
| EPS Growth | -11.1% | -11.1% | -104.7% | -125.1% | — |
Revenue, Net Income & Free Cash Flow ($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
+0.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-4.77 → -5.30
Residual
+0.0%
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.