Real Estate / Real Estate ServicesNYSE American
$60.90
+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
22/100
D
Piotroski
4/9
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
$212M
P/E
35.7x
↑EV/EBITDA
15.0x
↑ROE
-8.1%
↓Gross Margin
66.3%
↑Debt/Equity
-7.11
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
+6.5%
FCF CAGR
—
FCF margin
31.0%
FCF / Net income
4.59x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $89.2M · net income $6.0M · FCF $27.7M
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 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $89.2M | $89.2M | $80.5M | $74.5M | $68.3M | $462862.00 | $441159.00 | $465140.00 | $478330.00 | $457167.00 | $433385.00 | $45.5M | $42.6M | $38.4M | $35.2M | $33.6M | $32.3M | $32.4M |
| Net Income | $6.0M | $6.0M | $15.7M | $8.5M | $3.7M | $-2.7M | $1.4M | $6.5M | $4.2M | $6.9M | $5.0M | $3.8M | $1.0M | $5.7M | $3.6M | $9.3M | $-1.4M | $1.6M |
| EBITDA | $47.9M | $47.9M | $48.1M | $41.0M | $35.1M | $30.9M | $33.4M | $32.0M | $30.5M | $27.6M | $25.4M | $23.4M | $21.5M | $19.5M | $18.8M | $17.1M | $15.9M | $16.6M |
| EPS | 1.71 | 1.71 | 4.42 | 2.35 | 1.02 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross Margin | 66.3% | 66.3% | 67.4% | 64.7% | 66.1% | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 24.4% | 24.4% | 31.5% | 26.6% | 26.5% | 3077.1% | 3393.1% | 3713.2% | 3118.8% | 3094.0% | 3059.6% | 28.3% | 26.0% | 29.0% | 36.3% | 33.5% | 32.1% | 33.4% |
| Net Margin | 6.8% | 6.8% | 19.4% | 11.4% | 5.5% | -583.4% | 322.9% | 1407.6% | 871.6% | 1517.6% | 1142.4% | 8.3% | 2.4% | 14.7% | 10.3% | 27.7% | -4.2% | 5.0% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | -7.11 | -7.11 | -6.51 | -6.25 | -6.86 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Current Ratio | 0.82 | 0.82 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $27.7M | $27.7M | $31.9M | $24.2M | $21.5M | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Returns | ||||||||||||||||||
| ROE | -8.1% | -8.1% | -25.1% | -12.9% | -6.2% | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Valuation | ||||||||||||||||||
| P/E | 35.66 | 35.66 | 18.73 | 29.73 | 68.14 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 14.95 | 14.95 | 14.18 | 15.67 | 17.50 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | 10.8% | 10.8% | 8.1% | 9.1% | — | 4.9% | -5.2% | -2.8% | 4.6% | 5.5% | -99.0% | 6.7% | 11.1% | 9.1% | 4.7% | 4.1% | -0.3% | — |
| EPS Growth | -61.3% | -61.3% | 87.6% | 130.2% | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Dividend Yield | 2.6% | 2.6% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
46.8%
EPS terminal req.
$5.40
Spread vs growth
-108.1%
5Y implied EPS CAGR
30.8%
EPS terminal req.
$6.54
Spread vs growth
-92.1%
10Y implied EPS CAGR
20.0%
EPS terminal req.
$10.53
Spread vs growth
-81.3%
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
-16.2%
Start / end P/E
17.0x → 35.7x
EPS bridge
4.42 → 1.71
Residual
-67.5%
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.