Real Estate / Real Estate ServicesNasdaqCM
$1.16
+0.04 (+3.24%)
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
23/100
D
Piotroski
2/9
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
$45M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-14.6%
↓Gross Margin
17.9%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+13.0%
FCF CAGR
—
FCF margin
-23.6%
FCF / Net income
0.99x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $354.8M · net income $-84.7M · FCF $-83.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $354.8M | $354.8M | $339.1M | $285.0M | $245.9M |
| Net Income | $-84.7M | $-84.7M | $30.8M | $-91.8M | $-244.0M |
| EBITDA | $-121.3M | $-121.3M | $-124.0M | $-260.9M | $-231.1M |
| EPS | -12.96 | -12.96 | 45.25 | -357.66 | -10800.00 |
| Gross Margin | 17.9% | 17.9% | 18.2% | 14.5% | 10.1% |
| Operating Margin | -37.5% | -37.5% | -37.0% | -92.2% | -95.3% |
| Net Margin | -23.9% | -23.9% | 9.1% | -32.2% | -99.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.74 |
| Current Ratio | 1.86 | 1.86 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-83.6M | $-83.6M | $-91.6M | $-186.4M | $-127.2M |
| Returns | |||||
| ROE | -14.6% | -14.6% | 8.0% | -46.8% | -243.8% |
| Valuation | |||||
| P/E | — | — | 0.23 | — | — |
| P/B | 0.01 | 0.01 | 0.02 | 0.01 | 0.05 |
| Growth & Yield | |||||
| Revenue Growth | 4.6% | 4.6% | 19.0% | 15.9% | — |
| EPS Growth | -128.6% | -128.6% | 112.7% | 96.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-64.0%
Start / end P/E
n/dx → n/dx
EPS bridge
45.25 → -12.96
Residual
-64.0%
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.