Real Estate / REIT - OfficeNYSE
$12.10
+0.09 (+0.75%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
FCF escenarios
weak_data · normalized FCF 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
16/100
F
Piotroski
5/9
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
$179M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-49.4%
↓Gross Margin
70.0%
↑Debt/Equity
0.07
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
-5.3%
FCF CAGR
—
FCF margin
53.9%
FCF / Net income
-0.44x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $118.9M · net income $-145.3M · FCF $64.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $118.9M | $118.9M | $142.2M | $175.0M | $156.2M | $147.9M |
| Net Income | $-145.3M | $-145.3M | $-91.5M | $-131.7M | $15.8M | $1.4M |
| EBITDA | $-93.5M | $-93.5M | $53.1M | $-7.3M | $109.3M | — |
| EPS | -9.81 | -9.81 | -6.18 | -9.00 | 1.08 | — |
| Gross Margin | 70.0% | 70.0% | 69.3% | 78.4% | 79.5% | — |
| Operating Margin | 29.7% | 29.7% | 24.2% | 22.9% | 27.6% | — |
| Net Margin | -122.2% | -122.2% | -64.3% | -75.3% | 10.1% | 1.0% |
| Balance Sheet | ||||||
| Debt/Equity | 0.07 | 0.07 | 0.29 | 0.80 | 0.25 | — |
| Current Ratio | 2.24 | 2.24 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $64.1M | $64.1M | $71.9M | $71.0M | $84.3M | — |
| Returns | ||||||
| ROE | -49.4% | -49.4% | -15.7% | -19.5% | 1.4% | — |
| Valuation | ||||||
| EV/EBITDA | — | — | 11.31 | — | — | — |
| P/B | 0.61 | 0.61 | 0.79 | 0.38 | — | — |
| Growth & Yield | ||||||
| Revenue Growth | -16.4% | -16.4% | -18.7% | 12.0% | — | — |
| EPS Growth | -58.7% | -58.7% | 31.3% | -933.3% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-61.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-6.18 → -9.81
Residual
-61.2%
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.