Real Estate / Real Estate - DevelopmentBSE
$6.35
+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 10.0/100
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
21/100
D
Piotroski
1/9
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
$77M
P/E
7.9x
↓EV/EBITDA
N/A
•ROE
-4.2%
↓Gross Margin
3.3%
↓Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-5.1%
FCF CAGR
—
FCF margin
-29.4%
FCF / Net income
1.61x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $27.9M · net income $-5.1M · FCF $-8.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $27.9M | $27.9M | $201.1M | $22.8M | $32.8M |
| Net Income | $-5.1M | $-5.1M | $4.8M | $3.1M | $3.2M |
| EBITDA | $-4.1M | $-4.1M | $7.7M | $7.4M | $4.9M |
| EPS | -0.42 | -0.42 | 0.39 | 0.25 | 0.26 |
| Gross Margin | 3.3% | 3.3% | 6.9% | 53.4% | 46.1% |
| Operating Margin | -39.4% | -39.4% | 1.2% | 9.6% | 9.1% |
| Net Margin | -18.3% | -18.3% | 2.4% | 13.6% | 9.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.02 | 0.03 | 0.04 |
| Cash Flow | |||||
| Free Cash Flow | $-8.2M | $-8.2M | $7.4M | $-19.8M | $6.1M |
| Returns | |||||
| ROE | -4.2% | -4.2% | 3.8% | 2.5% | 2.7% |
| Valuation | |||||
| P/E | 7.94 | 7.94 | 20.59 | 15.16 | 26.50 |
| EV/EBITDA | — | — | 10.26 | 2.47 | 8.12 |
| P/B | 0.64 | 0.64 | 0.77 | 0.38 | 0.71 |
| Growth & Yield | |||||
| Revenue Growth | -86.1% | -86.1% | 783.9% | -30.5% | — |
| EPS Growth | -207.7% | -207.7% | 56.0% | -3.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-36.5%
Start / end P/E
n/dx → n/dx
EPS bridge
0.39 → -0.42
Residual
-36.5%
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.