Real Estate / Real Estate - DevelopmentNasdaqCM
$0.38
+0.03 (+8.92%)
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
24/100
D
Piotroski
5/9
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
$31M
P/E
N/A
•EV/EBITDA
7.3x
↓ROE
-12.2%
↓Gross Margin
68.8%
↑Debt/Equity
4.73
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+461.8%
FCF CAGR
—
FCF margin
-20.3%
FCF / Net income
0.82x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.14B · net income $-282.4M · FCF $-231.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.14B | $1.14B | $730.0M | $286.7M | $6.4M |
| Net Income | $-282.4M | $-282.4M | $-3.57B | $57.8M | $244.4M |
| EBITDA | $1.47B | $1.47B | $-2.38B | $444.9M | $563.4M |
| EPS | -3.55 | -3.55 | -46.30 | 0.73 | 3.08 |
| Gross Margin | 68.8% | 68.8% | 72.8% | 70.2% | -344.9% |
| Operating Margin | -31.9% | -31.9% | -206.3% | -100.9% | -3364.4% |
| Net Margin | -24.8% | -24.8% | -488.8% | 20.2% | 3800.0% |
| Balance Sheet | |||||
| Debt/Equity | 4.73 | 4.73 | 2.19 | 0.88 | 0.66 |
| Current Ratio | 0.26 | 0.26 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-231.7M | $-231.7M | $-1.43B | $-1.55B | $-1.80B |
| Returns | |||||
| ROE | -12.2% | -12.2% | -68.5% | 0.7% | 2.9% |
| Valuation | |||||
| P/E | — | — | — | 15.33 | 3.33 |
| EV/EBITDA | 7.26 | 7.26 | — | 17.15 | 11.00 |
| P/B | 0.01 | 0.01 | 0.16 | 0.11 | 0.10 |
| Growth & Yield | |||||
| Revenue Growth | 56.2% | 56.2% | 154.6% | 4357.3% | — |
| EPS Growth | 92.3% | 92.3% | -6448.4% | -76.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-95.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-46.30 → -3.55
Residual
-95.9%
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.