Real Estate / Real Estate - DevelopmentBSE
$34.10
+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
10/100
F
Piotroski
0/9
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
$253M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-4.2%
↓Gross Margin
-52.5%
↓Debt/Equity
0.53
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-8.4%
FCF CAGR
—
FCF margin
-178.9%
FCF / Net income
2.49x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $58.0M · net income $-41.7M · FCF $-103.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $58.0M | $58.0M | $73.4M | $141.9M | $75.6M |
| Net Income | $-41.7M | $-41.7M | $185.4M | $-38.4M | $-24.9M |
| EBITDA | $-42.1M | $-42.1M | $203.0M | $-1.2M | $-21.1M |
| EPS | -5.62 | -5.62 | 25.01 | -5.19 | -3.36 |
| Gross Margin | -52.5% | -52.5% | -17.3% | 32.5% | -81.6% |
| Operating Margin | -68.6% | -68.6% | -82.7% | -13.0% | -57.3% |
| Net Margin | -71.8% | -71.8% | 252.7% | -27.1% | -32.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.53 | 0.53 | 0.41 | 0.58 | 0.81 |
| Cash Flow | |||||
| Free Cash Flow | $-103.8M | $-103.8M | $-277.0M | $-267.7M | $-74.4M |
| Returns | |||||
| ROE | -4.2% | -4.2% | 18.2% | -3.3% | -2.8% |
| Valuation | |||||
| P/B | 0.26 | 0.26 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | -20.9% | -20.9% | -48.3% | 87.7% | — |
| EPS Growth | -122.5% | -122.5% | 581.9% | -54.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-18.1%
Start / end P/E
n/dx → n/dx
EPS bridge
25.01 → -5.62
Residual
-18.1%
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.