Real Estate / Real Estate ServicesLSE
$6.15
+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
14/100
F
Piotroski
6/9
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
$32M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-28.3%
↓Gross Margin
81.0%
↑Debt/Equity
2.61
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+11.6%
FCF CAGR
+71.9%
FCF margin
78.5%
FCF / Net income
-0.91x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $72.2M · net income $-62.2M · FCF $56.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $72.2M | $72.2M | $64.0M | $56.2M | $51.9M |
| Net Income | $-62.2M | $-62.2M | $-84.5M | $-23.6M | $10.4M |
| EBITDA | $-7.0M | $-7.0M | $-38.6M | $18.3M | $41.0M |
| EPS | -0.13 | -0.13 | -0.17 | -0.05 | 0.03 |
| Gross Margin | 81.0% | 81.0% | 80.7% | 82.9% | 83.3% |
| Operating Margin | 56.7% | 56.7% | 53.0% | 35.8% | 48.5% |
| Net Margin | -86.2% | -86.2% | -132.1% | -42.0% | 20.1% |
| Balance Sheet | |||||
| Debt/Equity | 2.61 | 2.61 | 2.12 | 1.28 | 1.20 |
| Current Ratio | 0.70 | 0.70 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $56.7M | $56.7M | $19.9M | $32.3M | $11.2M |
| Returns | |||||
| ROE | -28.3% | -28.3% | -33.2% | -6.6% | 2.7% |
| Valuation | |||||
| P/E | — | — | — | — | 1297.71 |
| EV/EBITDA | — | — | — | 882.60 | 342.27 |
| P/B | 13.54 | 13.54 | 32.28 | 43.65 | 34.67 |
| Growth & Yield | |||||
| Revenue Growth | 12.9% | 12.9% | 13.7% | 8.3% | — |
| EPS Growth | 26.5% | 26.5% | -256.5% | -287.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-99.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.17 → -0.13
Residual
-99.1%
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.