Real Estate / Real Estate ServicesNasdaqCM
$0.58
+0.01 (+2.28%)
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
14/100
F
Piotroski
3/9
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
$19M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-54.2%
↓Gross Margin
8.1%
↓Debt/Equity
0.69
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2019–2025 · 6 años de histórico normalizado
Revenue CAGR
+24.8%
FCF CAGR
—
FCF margin
-5.6%
FCF / Net income
1.15x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $420.5M · net income $-20.3M · FCF $-23.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||
| Revenue | $420.5M | $420.5M | $335.2M | $345.2M | $413.0M | $330.2M | $176.8M | $111.2M |
| Net Income | $-20.3M | $-20.3M | $-21.6M | $-24.0M | $-27.6M | $-12.5M | $-1.3M | $-4.1M |
| EBITDA | $-13.8M | $-13.8M | $-16.6M | $-17.6M | $-21.4M | $-13.4M | $-1.1M | $-3.9M |
| EPS | -0.72 | -0.72 | -1.07 | -1.47 | -1.73 | -0.88 | -0.12 | — |
| Gross Margin | 8.1% | 8.1% | 8.4% | 8.2% | 9.9% | — | 5.9% | 5.3% |
| Operating Margin | -3.2% | -3.2% | -6.0% | -6.7% | -6.5% | -4.9% | -0.7% | -3.6% |
| Net Margin | -4.8% | -4.8% | -6.4% | -6.9% | -6.7% | -3.8% | -0.8% | -3.7% |
| Balance Sheet | ||||||||
| Debt/Equity | 0.69 | 0.69 | 0.42 | 0.32 | 0.18 | 0.00 | 0.01 | -0.46 |
| Current Ratio | 1.06 | 1.06 | — | — | — | — | — | — |
| Cash Flow | ||||||||
| Free Cash Flow | $-23.4M | $-23.4M | $-7.9M | $-12.4M | $-10.6M | $-12.6M | $-1.3M | $-1.2M |
| Returns | ||||||||
| ROE | -54.2% | -54.2% | -48.3% | -43.4% | -44.5% | -15.6% | -4.5% | 353.4% |
| Valuation | ||||||||
| P/B | 0.44 | 0.44 | 0.66 | 1.06 | 1.28 | — | — | — |
| Growth & Yield | ||||||||
| Revenue Growth | 25.4% | 25.4% | -2.9% | -16.4% | — | 86.8% | 59.0% | — |
| EPS Growth | 32.7% | 32.7% | 27.2% | 15.0% | — | -633.3% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-51.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.07 → -0.72
Residual
-51.4%
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.