Real Estate / Real Estate ServicesNasdaqCM
$42.75
+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 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
6/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$86M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-0.3%
↓Gross Margin
N/A
•Debt/Equity
0.06
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2025 · 15 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
-14.7%
FCF margin
0.6%
FCF / Net income
-0.94x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $22.5M · net income $-136240.0 · FCF $128348.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||
| Revenue | $22.5M | $22.5M | $21.6M | $22.6M | $21.4M | $20.2M | $19.5M | $21.1M | $19.3M | $19.5M | $18.6M | — | — | — | — | — | — |
| Net Income | $-136240.00 | $-136240.00 | $-406568.00 | $-82964.00 | $-712371.00 | $398032.00 | $-906005.00 | $1.5M | $3.0M | $1.9M | $1.5M | $2.2M | $739323.00 | $663671.00 | $1.3M | $530356.00 | $432208.00 |
| EBITDA | $1.6M | $1.6M | $1.3M | $1.8M | $992065.00 | $2.3M | $421863.00 | $3.8M | $3.6M | $4.7M | $4.2M | $4.9M | $3.2M | $3.2M | $4.9M | $3.4M | $3.4M |
| EPS | -0.07 | -0.07 | -0.20 | -0.04 | -0.35 | — | -0.45 | 0.75 | 1.48 | 0.96 | 0.75 | 1.10 | 0.37 | 0.33 | 0.63 | 0.26 | 0.21 |
| Gross Margin | — | — | 29.8% | 31.9% | 31.5% | 29.2% | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | -0.7% | -0.7% | -2.9% | 1.0% | -3.1% | -4.1% | -6.3% | 8.6% | 9.6% | 15.5% | 13.6% | — | — | — | — | — | — |
| Net Margin | -0.6% | -0.6% | -1.9% | -0.4% | -3.3% | 2.0% | -4.6% | 7.2% | 15.4% | 9.8% | 8.2% | — | — | — | — | — | — |
| Balance Sheet | |||||||||||||||||
| Debt/Equity | 0.06 | 0.06 | 0.55 | 0.59 | 0.62 | 0.65 | 0.16 | — | — | — | — | 0.19 | 0.21 | 0.16 | 0.17 | 0.19 | — |
| Current Ratio | — | — | 1.47 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | $128348.00 | $128348.00 | $-1.0M | $1.2M | $-44269.00 | $-1.2M | $-4.8M | $-1.3M | $143034.00 | $1.9M | $1.5M | $1.7M | $584160.00 | $-512132.00 | $2.4M | $1.0M | $1.4M |
| Returns | |||||||||||||||||
| ROE | -0.3% | -0.3% | -0.8% | -0.2% | -1.3% | 0.7% | -1.7% | 2.8% | 5.6% | 3.9% | 3.2% | 4.8% | 1.7% | 1.5% | 3.0% | 1.3% | — |
| Valuation | |||||||||||||||||
| EV/EBITDA | — | — | 86.58 | 73.13 | 128.95 | 45.24 | — | — | — | — | — | — | — | — | — | — | — |
| P/B | — | — | 1.63 | 1.86 | 1.80 | 1.29 | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | 4.1% | 4.1% | -4.4% | 5.5% | 5.9% | — | -7.6% | 9.5% | -1.3% | 5.2% | — | — | — | — | — | — | — |
| EPS Growth | 65.0% | 65.0% | -400.0% | 88.6% | — | — | -160.0% | -49.3% | 54.2% | 28.0% | -31.8% | 197.3% | 12.1% | -47.6% | 142.3% | 23.8% | — |
Revenue, Net Income & Free Cash Flow ($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
+14.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.20 → -0.07
Residual
+14.5%
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.