Real Estate / Real Estate ServicesSão Paulo
$2.53
+0.03 (+1.20%)
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 100.0/100
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
38/100
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
$7M
P/E
0.0x
↓EV/EBITDA
0.0x
↓ROE
-104.6%
↓Gross Margin
98.6%
↑Debt/Equity
-0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-82.4%
FCF CAGR
—
FCF margin
-2110.9%
FCF / Net income
-0.13x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $659000.0 · net income $107.7M · FCF $-13.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $659000.00 | $659000.00 | $114.3M | $115.4M | $120.2M |
| Net Income | $107.7M | $107.7M | $-48.5M | $-50.6M | $-151.7M |
| EBITDA | $119.1M | $119.1M | $-3.2M | $-22.3M | $-119.6M |
| EPS | 124.25 | 124.25 | -18.26 | -58.35 | -2.68 |
| Gross Margin | 98.6% | 98.6% | 45.3% | 51.9% | 55.9% |
| Operating Margin | -3546.1% | -3546.1% | -20.6% | -29.3% | -39.9% |
| Net Margin | 16347.2% | 16347.2% | -42.4% | -43.8% | -126.2% |
| Balance Sheet | |||||
| Debt/Equity | -0.00 | -0.00 | -0.00 | -0.86 | -0.94 |
| Current Ratio | 0.03 | 0.03 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-13.9M | $-13.9M | $4.0M | $-40.5M | $-109.7M |
| Returns | |||||
| ROE | -104.6% | -104.6% | 26.0% | 36.7% | 174.0% |
| Valuation | |||||
| P/E | 0.02 | 0.02 | — | — | — |
| EV/EBITDA | 0.02 | 0.02 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | -99.4% | -99.4% | -0.9% | -4.0% | — |
| EPS Growth | 780.3% | 780.3% | 68.7% | -2076.8% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-87.8%
EPS terminal req.
$0.22
Spread vs growth
868.1%
5Y implied EPS CAGR
-70.6%
EPS terminal req.
$0.27
Spread vs growth
850.9%
10Y implied EPS CAGR
-43.2%
EPS terminal req.
$0.44
Spread vs growth
823.4%
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
-34.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-18.26 → 124.25
Residual
-34.3%
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.