Real Estate / Real Estate ServicesTSXV
$1.15
+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 31.0/100
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
64/100
B
Piotroski
2/9
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
$178M
P/E
14.4x
↑EV/EBITDA
12.8x
↓ROE
7.8%
↑Gross Margin
81.7%
↑Debt/Equity
0.82
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+22.7%
FCF CAGR
+106.0%
FCF margin
20.5%
FCF / Net income
0.41x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $36.0M · net income $18.1M · FCF $7.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $36.0M | $36.0M | $32.0M | $28.0M | $19.5M |
| Net Income | $18.1M | $18.1M | $17.1M | $17.3M | $9.8M |
| EBITDA | $28.6M | $28.6M | $29.2M | $26.0M | $16.4M |
| EPS | — | — | 0.09 | 0.09 | 0.05 |
| Gross Margin | 81.7% | 81.7% | 94.6% | 95.3% | 91.3% |
| Operating Margin | 79.2% | 79.2% | 91.0% | 93.0% | 84.3% |
| Net Margin | 50.2% | 50.2% | 53.3% | 61.7% | 50.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.82 | 0.82 | 0.70 | 0.48 | 0.43 |
| Current Ratio | 12.31 | 12.31 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $7.4M | $7.4M | $3.1M | $2.7M | $845000.00 |
| Returns | |||||
| ROE | 7.8% | 7.8% | 7.9% | 11.6% | 7.4% |
| Valuation | |||||
| P/E | 14.38 | 14.38 | 9.27 | 9.48 | 16.86 |
| EV/EBITDA | 12.80 | 12.80 | 10.55 | 9.04 | 13.53 |
| P/B | 0.77 | 0.77 | 0.73 | 1.10 | 1.25 |
| Growth & Yield | |||||
| Revenue Growth | 12.6% | 12.6% | 14.5% | 43.3% | — |
| EPS Growth | — | — | -1.2% | 75.8% | — |
Revenue, Net Income & Free Cash Flow ($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
+21.1%
Start / end P/E
n/dx → n/dx
EPS bridge
0.09 → n/d
Residual
+21.1%
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.