Real Estate / Real Estate ServicesParis
$0.13
+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
18/100
F
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$9M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-3.5%
↓Gross Margin
57.8%
↑Debt/Equity
0.34
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2023 · 2 años de histórico normalizado
Revenue CAGR
+18.2%
FCF CAGR
—
FCF margin
15.0%
FCF / Net income
-0.45x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.0M · net income $-990000.0 · FCF $446000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2023 | 2022 | 2021 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $3.0M | $3.0M | $3.6M | $2.1M |
| Net Income | $-990000.00 | $-990000.00 | $134000.00 | $-46000.00 |
| EBITDA | $-1.5M | $-1.5M | $1.1M | $-641000.00 |
| EPS | -0.02 | -0.02 | — | -0.00 |
| Gross Margin | 57.8% | 57.8% | 57.5% | 100.0% |
| Operating Margin | 19.9% | 19.9% | 0.1% | 0.7% |
| Net Margin | -33.2% | -33.2% | 3.7% | -2.2% |
| Balance Sheet | ||||
| Debt/Equity | 0.34 | 0.34 | — | — |
| Current Ratio | 2.11 | 2.11 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $446000.00 | $446000.00 | $-2.0M | $-7.6M |
| Returns | ||||
| ROE | -3.5% | -3.5% | 0.5% | -0.2% |
| Valuation | ||||
| EV/EBITDA | — | — | 16.65 | — |
| P/B | 0.32 | 0.32 | 0.61 | 0.85 |
| Growth & Yield | ||||
| Revenue Growth | -17.6% | -17.6% | 69.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-33.5%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → -0.02
Residual
-33.5%
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.