Real Estate / Real Estate - DevelopmentKuwait
$119.00
+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
34/100
D
Piotroski
2/9
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
$247M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-22.1%
↓Gross Margin
71.4%
↑Debt/Equity
0.47
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-48.6%
FCF CAGR
—
FCF margin
-102.3%
FCF / Net income
0.05x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.5M · net income $-72.4M · FCF $-3.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.5M | $3.5M | $5.8M | $12.4M | $26.0M |
| Net Income | $-72.4M | $-72.4M | $9.3M | $-35.2M | $17.9M |
| EBITDA | $-63.3M | $-63.3M | $20.1M | $-24.3M | $26.9M |
| EPS | -0.04 | -0.04 | 0.00 | -0.02 | 0.01 |
| Gross Margin | 71.4% | 71.4% | 68.3% | 57.9% | 55.7% |
| Operating Margin | -144.4% | -144.4% | -36.0% | -53.3% | 33.5% |
| Net Margin | -2045.5% | -2045.5% | 161.2% | -284.1% | 68.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.47 | 0.47 | 0.38 | 0.38 | 0.36 |
| Current Ratio | 1.94 | 1.94 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-3.6M | $-3.6M | $-128620.00 | $240006.00 | $-6.8M |
| Returns | |||||
| ROE | -22.1% | -22.1% | 2.5% | -10.2% | 5.1% |
| Valuation | |||||
| P/E | — | — | 16186.27 | — | 11428.96 |
| EV/EBITDA | — | — | 7511.39 | — | 7634.31 |
| P/B | 724.16 | 724.16 | 403.36 | 382.39 | 578.12 |
| Growth & Yield | |||||
| Revenue Growth | -38.7% | -38.7% | -53.4% | -52.4% | — |
| EPS Growth | -879.4% | -879.4% | 126.1% | -294.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+44.8%
Start / end P/E
n/dx → n/dx
EPS bridge
0.00 → -0.04
Residual
+44.8%
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.