Real Estate / Real Estate ServicesCanadian Sec
$0.49
+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
5/100
F
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$43M
P/E
N/A
•EV/EBITDA
238.6x
↑ROE
-16.2%
↓Gross Margin
58.1%
↑Debt/Equity
6.45
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
-27.8%
FCF CAGR
—
FCF margin
6.0%
FCF / Net income
-0.13x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.3M · net income $-2.0M · FCF $261819.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $4.3M | $4.3M | $2.0M | $8.3M |
| Net Income | $-2.0M | $-2.0M | $951255.00 | $-1.7M |
| EBITDA | $502971.00 | $502971.00 | $2.0M | $-1.6M |
| EPS | -0.02 | -0.02 | 0.01 | -0.02 |
| Gross Margin | 58.1% | 58.1% | 57.1% | 14.5% |
| Operating Margin | -38.0% | -38.0% | -9.1% | -17.9% |
| Net Margin | -46.0% | -46.0% | 48.0% | -19.9% |
| Balance Sheet | ||||
| Debt/Equity | 6.45 | 6.45 | 3.12 | 1.57 |
| Current Ratio | 0.20 | 0.20 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $261819.00 | $261819.00 | $-8.0M | $-6.8M |
| Returns | ||||
| ROE | -16.2% | -16.2% | 6.8% | -12.7% |
| Valuation | ||||
| EV/EBITDA | 238.57 | 238.57 | — | — |
| P/B | 3.31 | 3.31 | — | — |
| Growth & Yield | ||||
| Revenue Growth | 119.0% | 119.0% | -76.2% | — |
| EPS Growth | -310.0% | -310.0% | 157.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-2.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.01 → -0.02
Residual
-2.0%
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.