Real Estate / Real Estate ServicesNYSE
$16.54
-0.39 (-2.30%)
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
25/100
D
Piotroski
3/9
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
$329M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-32.0%
↓Gross Margin
29.0%
↓Debt/Equity
0.14
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2025 · 15 años de histórico normalizado
Revenue CAGR
-1.1%
FCF CAGR
—
FCF margin
-2.5%
FCF / Net income
0.05x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $19.5M · net income $-10.6M · FCF $-484000.0
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 | $19.5M | $19.5M | $11.6M | $9.3M | $21.0M | $12.4M | $7.5M | $10.0M | $8.9M | $18.9M | $47.4M | $22.8M | $33.3M | $15.2M | $13.6M | $14.5M | $23.1M |
| Net Income | $-10.6M | $-10.6M | $-7.4M | $-3.1M | $1.8M | $-3.4M | $-2.6M | $-10.4M | $498000.00 | $10.9M | $21.8M | $6.8M | $17.6M | $-1.2M | $-4.6M | $5.1M | $24.8M |
| EBITDA | $-8.9M | $-8.9M | $-5.9M | $-1.4M | $3.9M | $2.9M | $-1.1M | $700000.00 | $-2.4M | $13.9M | $26.5M | $11.6M | $22.4M | $2.3M | $2.0M | $-3.3M | $4.2M |
| EPS | — | — | -0.38 | -0.15 | 0.09 | -0.18 | — | — | — | — | — | — | — | — | — | 0.27 | 1.99 |
| Gross Margin | 29.0% | 29.0% | 34.4% | 29.5% | 70.6% | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | -23.4% | -23.4% | -63.6% | -53.5% | 45.8% | 13.2% | -33.8% | -7.9% | -44.9% | 63.3% | 49.6% | 41.0% | 59.8% | -3.5% | -9.2% | -50.1% | -18.8% |
| Net Margin | -54.4% | -54.4% | -63.9% | -33.2% | 8.5% | -27.5% | -34.5% | -103.2% | 5.6% | 57.7% | 46.1% | 29.9% | 53.0% | -7.7% | -33.9% | 34.9% | 107.4% |
| Balance Sheet | |||||||||||||||||
| Debt/Equity | 0.14 | 0.14 | 0.10 | — | — | — | — | 0.05 | — | 0.04 | 0.39 | -3.71 | -3.14 | 0.00 | -1.32 | -1.73 | -1.80 |
| Current Ratio | 1.38 | 1.38 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | $-484000.00 | $-484000.00 | $-1.5M | $-2.0M | $6.3M | $1.3M | $1.7M | $782000.00 | — | — | — | — | — | $-3.9M | $-4.0M | — | — |
| Returns | |||||||||||||||||
| ROE | -32.0% | -32.0% | -22.3% | -8.9% | 5.3% | -14.5% | -13.0% | -45.7% | 1.6% | 35.0% | 123.0% | -62.3% | -116.2% | 4.3% | 13.4% | -19.3% | -98.3% |
| Valuation | |||||||||||||||||
| P/E | — | — | — | — | 106.33 | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | — | — | — | — | 44.93 | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 9.88 | 9.88 | 12.39 | 11.22 | 5.50 | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | 68.2% | 68.2% | 24.5% | -55.7% | — | 65.0% | -24.9% | 13.4% | -53.1% | -60.1% | 107.9% | -31.5% | 118.7% | 12.1% | -6.7% | -36.9% | — |
| EPS Growth | — | — | -153.3% | -266.7% | — | — | — | — | — | — | — | — | — | — | — | -86.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+4.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.38 → n/d
Residual
+4.2%
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.