Real Estate / Real Estate ServicesWarsaw
$69.00
+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 100.0/100
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
11/100
F
Piotroski
4/9
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
$27M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-16.0%
↓Gross Margin
99.3%
↑Debt/Equity
1.63
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
+48.0%
FCF CAGR
—
FCF margin
2.6%
FCF / Net income
-0.08x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $18.4M · net income $-5.7M · FCF $473000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $18.4M | $18.4M | $16.8M | $16.6M | $18.9M | $3.8M |
| Net Income | $-5.7M | $-5.7M | $2.5M | $13.0M | $23.2M | $32.6M |
| EBITDA | $-1.7M | $-1.7M | $9.7M | $16.4M | $24.4M | $33.1M |
| EPS | — | — | 6.37 | 33.64 | 5.93 | 92.03 |
| Gross Margin | 99.3% | 99.3% | 99.4% | 69.0% | 43.1% | 73.7% |
| Operating Margin | -22.9% | -22.9% | 1.9% | -7.1% | 18.4% | 39.1% |
| Net Margin | -30.8% | -30.8% | 14.7% | 78.2% | 122.9% | 847.5% |
| Balance Sheet | ||||||
| Debt/Equity | 1.63 | 1.63 | 1.89 | 1.55 | 1.52 | 5.13 |
| Current Ratio | 1.07 | 1.07 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $473000.00 | $473000.00 | $13.7M | $2.6M | $-38.8M | $-35.1M |
| Returns | ||||||
| ROE | -16.0% | -16.0% | 6.0% | 31.2% | 80.9% | 595.6% |
| Valuation | ||||||
| P/E | — | — | 11.93 | 2.37 | 8.40 | 0.25 |
| EV/EBITDA | — | — | 10.67 | 5.81 | 2.54 | 1.12 |
| P/B | 0.75 | 0.75 | 0.71 | 0.74 | 0.67 | 1.64 |
| Growth & Yield | ||||||
| Revenue Growth | 9.8% | 9.8% | 0.9% | -11.8% | — | — |
| EPS Growth | — | — | -81.1% | 467.3% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-7.8%
Start / end P/E
n/dx → n/dx
EPS bridge
6.37 → n/d
Residual
-7.8%
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.