Real Estate / Real Estate - DevelopmentWarsaw
$0.59
+0.03 (+5.36%)
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
35/100
D
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
$44M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-19.1%
↓Gross Margin
29.3%
↓Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+70.0%
FCF CAGR
—
FCF margin
-27.5%
FCF / Net income
0.58x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $36.0M · net income $-17.0M · FCF $-9.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $36.0M | $36.0M | $3.9M | $14.5M | $7.3M |
| Net Income | $-17.0M | $-17.0M | $-12.8M | $-15.2M | $-19.9M |
| EBITDA | $-11.4M | $-11.4M | $-19.5M | $-1.9M | $-8.2M |
| EPS | -0.20 | -0.20 | -0.17 | -0.20 | -0.27 |
| Gross Margin | 29.3% | 29.3% | -25.3% | 27.4% | -27.5% |
| Operating Margin | -42.4% | -42.4% | -594.8% | -54.5% | -37.6% |
| Net Margin | -47.2% | -47.2% | -325.4% | -105.1% | -271.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.01 | 0.28 | 0.44 |
| Current Ratio | 1.60 | 1.60 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-9.9M | $-9.9M | $-29.3M | $-26.0M | $10.6M |
| Returns | |||||
| ROE | -19.1% | -19.1% | -12.1% | -12.8% | -14.8% |
| Valuation | |||||
| P/B | 0.56 | 0.56 | 0.34 | 0.39 | 0.39 |
| Growth & Yield | |||||
| Revenue Growth | 814.2% | 814.2% | -72.7% | 96.8% | — |
| EPS Growth | -17.6% | -17.6% | 15.0% | 25.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+25.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.17 → -0.20
Residual
+25.5%
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.