Real Estate / Real Estate ServicesNasdaqCM
$16.73
-1.33 (-7.38%)
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 100.0/100
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
32/100
D
Piotroski
5/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$50M
P/E
N/A
•EV/EBITDA
N/A
•ROE
65.2%
↑Gross Margin
43.9%
↑Debt/Equity
-0.56
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
-10.3%
FCF CAGR
—
FCF margin
-37.1%
FCF / Net income
0.91x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.8M · net income $-2.8M · FCF $-2.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $6.8M | $6.8M | $4.0M | $3.7M | $3.8M | $10.5M |
| Net Income | $-2.8M | $-2.8M | $-15.4M | $-10.0M | $-24.9M | $864829.00 |
| EBITDA | $-2.1M | $-2.1M | $-17.4M | $-8.3M | $-24.8M | — |
| EPS | — | — | -9.46 | -8.77 | -41.40 | 1.80 |
| Gross Margin | 43.9% | 43.9% | 19.0% | 22.7% | 23.1% | 40.3% |
| Operating Margin | -35.8% | -35.8% | -64.3% | -106.9% | -156.2% | -11.6% |
| Net Margin | -40.7% | -40.7% | -382.9% | -270.9% | -661.1% | 8.2% |
| Balance Sheet | ||||||
| Debt/Equity | -0.56 | -0.56 | -0.50 | -0.45 | -1.03 | — |
| Current Ratio | 0.18 | 0.18 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $-2.5M | $-2.5M | $-2.2M | $-2.9M | $-1.5M | $441963.00 |
| Returns | ||||||
| ROE | 65.2% | 65.2% | 601.5% | 133.9% | 706.8% | 165.9% |
| Growth & Yield | ||||||
| Revenue Growth | 70.0% | 70.0% | 8.2% | -1.5% | — | — |
| EPS Growth | — | — | -7.9% | 78.8% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-77.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-9.46 → n/d
Residual
-77.1%
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.