Real Estate / Real Estate - DevelopmentWarsaw
$0.89
-0.01 (-0.65%)
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 5.0/100
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
20/100
D
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
$61M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-2.5%
↓Gross Margin
100.0%
↑Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
18.1%
FCF / Net income
-0.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.5M · net income $-8.4M · FCF $265000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.5M | $1.5M | $47.2M | $97.9M | — |
| Net Income | $-8.4M | $-8.4M | $23.1M | $-13.9M | $17.6M |
| EBITDA | $-16.2M | $-16.2M | $5.8M | $-60.4M | $22.1M |
| EPS | -0.12 | -0.12 | 0.34 | -0.20 | 0.26 |
| Gross Margin | 100.0% | 100.0% | 99.5% | 99.6% | — |
| Operating Margin | -112.0% | -112.0% | 5.0% | -0.7% | — |
| Net Margin | -570.0% | -570.0% | 48.9% | -14.2% | — |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | — | 0.01 | 0.01 |
| Current Ratio | 0.11 | 0.11 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $265000.00 | $265000.00 | $-21.7M | $-49.5M | $-9.9M |
| Returns | |||||
| ROE | -2.5% | -2.5% | 6.5% | -4.1% | 5.1% |
| Valuation | |||||
| P/E | — | — | 2.69 | — | 5.00 |
| EV/EBITDA | — | — | 8.59 | — | 2.90 |
| P/B | 0.18 | 0.18 | 0.18 | 0.17 | 0.26 |
| Growth & Yield | |||||
| Revenue Growth | -96.9% | -96.9% | -51.8% | — | — |
| EPS Growth | -135.3% | -135.3% | 270.0% | -176.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+6.5%
Start / end P/E
n/dx → n/dx
EPS bridge
0.34 → -0.12
Residual
+6.5%
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.