Real Estate / Real Estate ServicesParis
$0.14
+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
43/100
C
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
$16M
P/E
4.7x
↓EV/EBITDA
3.9x
↓ROE
8.5%
↑Gross Margin
-355.9%
↓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
-24.6%
FCF CAGR
—
FCF margin
-59.7%
FCF / Net income
-0.11x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $775000.0 · net income $4.1M · FCF $-463000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $775000.00 | $775000.00 | $2.3M | $1.8M | $1.8M |
| Net Income | $4.1M | $4.1M | $-4.3M | $-3.2M | $-2.7M |
| EBITDA | $4.3M | $4.3M | $-2.3M | $-1.3M | $-1.7M |
| EPS | 0.04 | 0.04 | -0.04 | -0.03 | -0.02 |
| Gross Margin | -355.9% | -355.9% | -36.2% | -51.4% | -52.9% |
| Operating Margin | -487.0% | -487.0% | -105.7% | -142.9% | -119.2% |
| Net Margin | 533.4% | 533.4% | -189.1% | -175.2% | -150.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Current Ratio | 0.37 | 0.37 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-463000.00 | $-463000.00 | $209000.00 | $-264000.00 | $-8.0M |
| Returns | |||||
| ROE | 8.5% | 8.5% | -9.5% | -6.5% | -5.2% |
| Valuation | |||||
| P/E | 4.73 | 4.73 | — | — | — |
| EV/EBITDA | 3.87 | 3.87 | — | — | — |
| P/B | 0.34 | 0.34 | 0.32 | 0.28 | 0.33 |
| Growth & Yield | |||||
| Revenue Growth | -65.6% | -65.6% | 22.9% | 1.3% | — |
| EPS Growth | 202.4% | 202.4% | -25.7% | -26.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-29.4%
EPS terminal req.
$0.01
Spread vs growth
231.8%
5Y implied EPS CAGR
-15.7%
EPS terminal req.
$0.02
Spread vs growth
218.1%
10Y implied EPS CAGR
-3.7%
EPS terminal req.
$0.02
Spread vs growth
206.1%
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
+3.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.04 → 0.04
Residual
+3.6%
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.