Real Estate / Real Estate - DevelopmentBSE
$6.58
-0.41 (-5.87%)
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
14/100
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
$120M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-0.2%
↓Gross Margin
37.5%
↓Debt/Equity
0.36
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-55.9%
FCF CAGR
—
FCF margin
-209.7%
FCF / Net income
13.75x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.2M · net income $-647700.0 · FCF $-8.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.2M | $4.2M | $8.2M | $9.3M | $49.6M |
| Net Income | $-647700.00 | $-647700.00 | $-1.0M | $-2.0M | $2.3M |
| EBITDA | $-192400.00 | $-192400.00 | $-334800.00 | $-1.2M | $10.9M |
| EPS | -0.03 | -0.03 | -0.05 | -0.10 | 0.31 |
| Gross Margin | 37.5% | 37.5% | 25.4% | 31.1% | 17.3% |
| Operating Margin | -56.6% | -56.6% | -37.4% | -56.0% | 8.4% |
| Net Margin | -15.3% | -15.3% | -12.8% | -21.8% | 4.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.36 | 0.36 | 0.33 | 0.32 | 0.49 |
| Cash Flow | |||||
| Free Cash Flow | $-8.9M | $-8.9M | $908300.00 | $-782000.00 | $24.8M |
| Returns | |||||
| ROE | -0.2% | -0.2% | -0.4% | -0.7% | 0.8% |
| Valuation | |||||
| P/E | — | — | — | — | 19.90 |
| EV/EBITDA | — | — | — | — | 16.22 |
| P/B | 0.52 | 0.52 | 0.48 | 0.28 | 0.38 |
| Growth & Yield | |||||
| Revenue Growth | -48.1% | -48.1% | -12.3% | -81.2% | — |
| EPS Growth | 45.1% | 45.1% | 49.0% | -132.3% | — |
Revenue, Net Income & Free Cash Flow ($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
+4.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.05 → -0.03
Residual
+4.4%
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.