Real Estate / Real Estate ServicesBSE
$12.49
-0.50 (-3.85%)
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
31/100
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
$195M
P/E
17.8x
↑EV/EBITDA
1870.3x
↑ROE
-1.2%
↓Gross Margin
15.0%
↓Debt/Equity
0.21
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-5.5%
FCF CAGR
—
FCF margin
-151.4%
FCF / Net income
17.34x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $45.8M · net income $-4.0M · FCF $-69.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $45.8M | $45.8M | $222.1M | $71.8M | $54.3M |
| Net Income | $-4.0M | $-4.0M | $3.1M | $-8.9M | $-1.0M |
| EBITDA | $141000.00 | $141000.00 | $10.4M | $20.5M | $20.9M |
| EPS | — | — | 0.20 | -0.57 | -0.07 |
| Gross Margin | 15.0% | 15.0% | 5.0% | 40.4% | 34.8% |
| Operating Margin | -4.9% | -4.9% | 0.5% | 28.3% | 18.4% |
| Net Margin | -8.7% | -8.7% | 1.4% | -12.4% | -1.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.21 | 0.21 | 0.04 | 2.91 | 2.61 |
| Current Ratio | 145.09 | 145.09 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-69.3M | $-69.3M | $80.4M | $-5.2M | $830000.00 |
| Returns | |||||
| ROE | -1.2% | -1.2% | 0.9% | -3.1% | -0.3% |
| Valuation | |||||
| P/E | 17.84 | 17.84 | 322.80 | — | — |
| EV/EBITDA | 1870.33 | 1870.33 | 97.10 | 109.46 | 48.69 |
| P/B | 0.60 | 0.60 | 3.05 | 4.87 | 0.79 |
| Growth & Yield | |||||
| Revenue Growth | -79.4% | -79.4% | 209.1% | 32.4% | — |
| EPS Growth | — | — | 134.9% | -774.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-20.3%
Start / end P/E
n/dx → n/dx
EPS bridge
0.20 → n/d
Residual
-20.3%
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.