Real Estate / Real Estate ServicesNasdaqCM
$5.55
-0.39 (-6.57%)
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
15/100
F
Piotroski
3/9
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
$1.3B
P/E
42.7x
↑EV/EBITDA
N/A
•ROE
-156.1%
↓Gross Margin
42.8%
↓Debt/Equity
0.07
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-56.9%
FCF / Net income
1.62x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $75.9M · net income $-26.7M · FCF $-43.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $75.9M | $75.9M | $5.9M | $1426.00 | — |
| Net Income | $-26.7M | $-26.7M | $-6.5M | $-2.2M | — |
| EBITDA | $-11.2M | $-11.2M | $-4.3M | $-1.9M | — |
| EPS | 0.13 | 0.13 | -0.03 | -0.01 | — |
| Gross Margin | 42.8% | 42.8% | 43.3% | 100.0% | — |
| Operating Margin | 1.9% | 1.9% | -82.3% | -145176.6% | — |
| Net Margin | -35.2% | -35.2% | -109.4% | -154604.6% | — |
| Balance Sheet | |||||
| Debt/Equity | 0.07 | 0.07 | 0.80 | 0.34 | — |
| Current Ratio | 1.01 | 1.01 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-43.2M | $-43.2M | $-7.5M | $-34.6M | — |
| Returns | |||||
| ROE | -156.1% | -156.1% | -472.8% | -57.4% | — |
| Valuation | |||||
| P/E | 42.69 | 42.69 | — | — | — |
| P/B | 69.20 | 69.20 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 1177.7% | 1177.7% | 416299.6% | — | — |
| EPS Growth | 568.5% | 568.5% | -194.7% | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
55.9%
EPS terminal req.
$0.49
Spread vs growth
512.6%
5Y implied EPS CAGR
35.6%
EPS terminal req.
$0.60
Spread vs growth
532.9%
10Y implied EPS CAGR
22.1%
EPS terminal req.
$0.96
Spread vs growth
546.4%
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
-49.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.03 → 0.13
Residual
-49.0%
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.