Real Estate / Real Estate ServicesNasdaqCM
$1.26
-0.05 (-3.82%)
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
16/100
F
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
$1M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-562.5%
↓Gross Margin
8.6%
↓Debt/Equity
1.88
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+34.1%
FCF CAGR
—
FCF margin
-4.3%
FCF / Net income
0.21x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $69.4M · net income $-14.4M · FCF $-3.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $69.4M | $69.4M | $31.8M | $26.2M | $28.8M |
| Net Income | $-14.4M | $-14.4M | $-7.8M | $-2.3M | $98198.00 |
| EBITDA | $-12.3M | $-12.3M | $-6.6M | $-2.0M | $370877.00 |
| EPS | -6320.00 | -6320.00 | -5546.84 | -1551.24 | 65.64 |
| Gross Margin | 8.6% | 8.6% | 8.9% | 9.6% | 12.2% |
| Operating Margin | -15.0% | -15.0% | -22.3% | -7.7% | 0.2% |
| Net Margin | -20.8% | -20.8% | -24.6% | -8.9% | 0.3% |
| Balance Sheet | |||||
| Debt/Equity | 1.88 | 1.88 | 0.22 | -0.45 | -0.81 |
| Current Ratio | 1.21 | 1.21 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-3.0M | $-3.0M | $-1.9M | $-1.2M | $362849.00 |
| Returns | |||||
| ROE | -562.5% | -562.5% | -132.3% | 80.6% | -7.5% |
| Valuation | |||||
| P/B | 0.00 | 0.00 | 3.41 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 118.7% | 118.7% | 21.2% | -9.0% | — |
| EPS Growth | -13.9% | -13.9% | -257.6% | -2463.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-99.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-5546.84 → -6320.00
Residual
-99.9%
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.