Real Estate / Real Estate ServicesNasdaqGS
$23.12
+0.01 (+0.04%)
Book/ROE base 3Y
$8.44
-28.5% CAGR · P/B 0.3x
Book/ROE base 5Y
$8.82
-17.5% base · -15.4% expected
Precio de entrada
$4.16
MOS 17% · confianza 92%
Book/ROE escenarios
audited · book/share $22.54 · quality 5.0/100
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
36/100
D
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
-15.4%
0/100
Data QA
90/100
SEC 100%
Sin guardar todavía.
Market Cap
$443M
P/E
125.7x
↑EV/EBITDA
29.8x
↑ROE
0.8%
↓Gross Margin
90.9%
↑Debt/Equity
0.45
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
-6.0%
FCF CAGR
—
FCF margin
-50.1%
FCF / Net income
-6.44x
Latest source
SEC-backed
Margin decomposition
Último año: revenue $42.8M · net income $3.3M · FCF $-21.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025SEC | 2024SEC | 2023SEC | 2022SEC | 2021SEC | 2020SEC | 2019SEC | 2018SEC | 2017SEC | 2016SEC | 2015SEC | 2014SEC | 2013SEC | 2012SEC | 2011SEC | 2010SEC | 2009SEC |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $42.8M | $42.8M | $41.8M | $41.5M | $37.5M | $31.2M | $23.6M | $23.8M | $22.0M | $15.6M | $37.5M | $34.6M | $31.0M | $27.7M | $127.5M | $120.1M | $111.3M | $114.6M |
| Net Income | $3.3M | $3.3M | $6.4M | $5.3M | $4.6M | $28.2M | $12.7M | $16.2M | $124.5M | $41.8M | $12.0M | $8.3M | $10.0M | $15.4M | $7.8M | $12.2M | $7.4M | $3.8M |
| EBITDA | $18.1M | $18.1M | $22.0M | $21.7M | $20.1M | $15.2M | $11.2M | $11.9M | $10.2M | $7.0M | — | $19.7M | $12.0M | $26.7M | $27.1M | $26.6M | $26.0M | $29.6M |
| EPS | 0.18 | 0.18 | 0.34 | 0.28 | 0.24 | 3.00 | 1.32 | 1.63 | 12.32 | 4.16 | 1.22 | 0.84 | 1.03 | 1.60 | 0.82 | 1.29 | 0.78 | 0.40 |
| Gross Margin | 90.9% | 90.9% | 91.8% | 91.2% | 89.0% | — | — | — | — | — | 43.7% | 35.2% | 31.4% | 33.7% | — | — | — | — |
| Operating Margin | 16.4% | 16.4% | 28.0% | 28.2% | 21.3% | 7.3% | 21.8% | 24.2% | 8.9% | 6.7% | 43.7% | 35.2% | 16.7% | 73.9% | 11.1% | 12.0% | 13.0% | 14.1% |
| Net Margin | 7.8% | 7.8% | 15.3% | 12.8% | 12.2% | 90.4% | 53.9% | 68.1% | 565.2% | 267.6% | 32.1% | 23.9% | 32.3% | 55.6% | 6.1% | 10.2% | 6.6% | 3.3% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 0.45 | 0.45 | 0.42 | 0.43 | 0.44 | 0.45 | 0.24 | 0.24 | 0.24 | 0.49 | 0.21 | 0.27 | 0.27 | 0.26 | 0.36 | 0.41 | 0.47 | — |
| Current Ratio | 6.49 | 6.49 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $-21.5M | $-21.5M | $-22.2M | $21.8M | $-5.3M | $5.7M | $1.1M | $36.6M | $-44.5M | $17.8M | $-8.1M | $10.7M | $4.1M | $3.9M | $10.0M | $13.9M | $6.8M | $21.7M |
| Returns | ||||||||||||||||||
| ROE | 0.8% | 0.8% | 1.5% | 1.3% | 1.1% | 7.1% | 3.5% | 4.3% | 34.1% | 17.1% | 6.1% | 4.5% | 4.9% | 8.0% | 4.5% | 7.4% | 4.8% | 2.6% |
| Valuation | ||||||||||||||||||
| P/E | 125.72 | 125.72 | 66.56 | 80.82 | 94.29 | 7.54 | 17.14 | 13.88 | 1.84 | 5.44 | 18.55 | 26.94 | 21.97 | 14.14 | 27.60 | 17.54 | 29.01 | 56.57 |
| EV/EBITDA | 29.82 | 29.82 | 27.02 | 26.77 | 26.48 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 1.00 | 1.00 | 1.01 | 1.03 | 1.05 | 0.54 | 0.59 | 0.60 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | 2.6% | 2.6% | 0.6% | 10.7% | 20.1% | 32.4% | -0.7% | 7.9% | 41.1% | -58.3% | 8.1% | 11.8% | 12.0% | -78.3% | 6.2% | 7.9% | -2.8% | — |
| EPS Growth | -47.1% | -47.1% | 21.4% | 16.7% | -92.0% | 127.3% | -19.0% | -86.8% | 196.2% | 241.0% | 45.2% | -18.4% | -35.6% | 95.1% | -36.4% | 65.4% | 95.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
125.0%
EPS terminal req.
$2.05
Spread vs growth
-172.1%
5Y implied EPS CAGR
69.0%
EPS terminal req.
$2.48
Spread vs growth
-116.1%
10Y implied EPS CAGR
36.3%
EPS terminal req.
$4.00
Spread vs growth
-83.4%
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
-14.7%
Start / end P/E
79.8x → 128.4x
EPS bridge
0.34 → 0.18
Residual
-28.7%
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.