Real Estate / Real Estate - DevelopmentBSE
$0.19
+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
19/100
F
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
$993M
P/E
19.0x
↑EV/EBITDA
N/A
•ROE
-4.3%
↓Gross Margin
36.5%
↓Debt/Equity
0.07
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-43.7%
FCF CAGR
—
FCF margin
92.7%
FCF / Net income
-0.44x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $179.9M · net income $-383.4M · FCF $166.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $179.9M | $179.9M | $224.9M | $1.08B | $1.01B |
| Net Income | $-383.4M | $-383.4M | $-365.7M | $-35.4M | $172.5M |
| EBITDA | $-349.0M | $-349.0M | $-259.3M | $90.7M | $380.9M |
| EPS | -0.06 | -0.06 | -0.17 | -0.03 | 0.14 |
| Gross Margin | 36.5% | 36.5% | 42.9% | 23.5% | 37.2% |
| Operating Margin | -209.6% | -209.6% | -229.8% | -0.1% | 28.2% |
| Net Margin | -213.1% | -213.1% | -162.7% | -3.3% | 17.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.07 | 0.07 | 0.08 | 0.14 | 0.78 |
| Current Ratio | 8.29 | 8.29 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $166.8M | $166.8M | $683.7M | $-1.63B | $-198.0M |
| Returns | |||||
| ROE | -4.3% | -4.3% | -4.0% | -0.4% | 12.4% |
| Valuation | |||||
| P/E | 19.00 | 19.00 | — | — | 85.98 |
| EV/EBITDA | — | — | — | 49.97 | 41.79 |
| P/B | 0.11 | 0.11 | 0.48 | 0.35 | 10.62 |
| Growth & Yield | |||||
| Revenue Growth | -20.0% | -20.0% | -79.3% | 7.5% | — |
| EPS Growth | 66.7% | 66.7% | -520.1% | -119.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-53.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.17 → -0.06
Residual
-53.7%
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.