Real Estate / Real Estate ServicesBSE
$1.34
-0.07 (-4.83%)
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 5.0/100
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
21/100
D
Piotroski
4/9
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
$92M
P/E
19.1x
↑EV/EBITDA
N/A
•ROE
0.0%
↓Gross Margin
49.2%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-19.3%
FCF CAGR
—
FCF margin
1674.7%
FCF / Net income
565.61x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.0M · net income $31000.0 · FCF $17.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.0M | $1.0M | $6.6M | $26.0M | $2.0M |
| Net Income | $31000.00 | $31000.00 | $684000.00 | $4.9M | $1.3M |
| EBITDA | $-494000.00 | $-494000.00 | $845000.00 | $7.1M | $1.9M |
| EPS | — | — | 0.01 | 0.07 | 0.02 |
| Gross Margin | 49.2% | 49.2% | 42.7% | 32.2% | 106.0% |
| Operating Margin | -47.2% | -47.2% | 12.7% | 22.6% | 27.8% |
| Net Margin | 3.0% | 3.0% | 10.3% | 18.8% | 66.3% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.00 | 0.06 | 0.07 |
| Current Ratio | 1.93 | 1.93 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $17.5M | $17.5M | $10.9M | $-489000.00 | $-1.8M |
| Returns | |||||
| ROE | 0.0% | 0.0% | 0.9% | 6.3% | 1.8% |
| Valuation | |||||
| P/E | 19.14 | 19.14 | 432.00 | 102.86 | 437.89 |
| EV/EBITDA | — | — | 343.36 | 70.06 | 296.20 |
| P/B | 1.17 | 1.17 | 3.77 | 6.35 | 7.83 |
| Growth & Yield | |||||
| Revenue Growth | -84.2% | -84.2% | -74.5% | 1208.2% | — |
| EPS Growth | — | — | -85.7% | 268.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-50.5%
Start / end P/E
n/dx → n/dx
EPS bridge
0.01 → n/d
Residual
-50.5%
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.