Real Estate / Real Estate ServicesTSXV
$1.98
+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 26.0/100
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
36/100
D
Piotroski
6/9
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
$64M
P/E
24.8x
↑EV/EBITDA
20.3x
↑ROE
3.1%
↓Gross Margin
59.9%
↑Debt/Equity
2.25
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+42.8%
FCF CAGR
+98.3%
FCF margin
51.5%
FCF / Net income
4.10x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $34.6M · net income $4.3M · FCF $17.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $34.6M | $34.6M | $24.0M | $18.5M | $11.9M |
| Net Income | $4.3M | $4.3M | $13.4M | $-2.2M | $7.5M |
| EBITDA | $18.4M | $18.4M | $24.1M | $4.1M | $11.0M |
| EPS | — | — | 0.60 | -0.13 | 0.60 |
| Gross Margin | 59.9% | 59.9% | 59.4% | 59.7% | 56.2% |
| Operating Margin | 51.9% | 51.9% | 50.1% | 49.7% | 40.9% |
| Net Margin | 12.6% | 12.6% | 55.8% | -11.9% | 63.3% |
| Balance Sheet | |||||
| Debt/Equity | 2.25 | 2.25 | 2.28 | 2.28 | 1.92 |
| Current Ratio | 0.26 | 0.26 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $17.8M | $17.8M | $13.1M | $9.6M | $2.3M |
| Returns | |||||
| ROE | 3.1% | 3.1% | 9.8% | -3.0% | 10.7% |
| Valuation | |||||
| P/E | 24.75 | 24.75 | 3.10 | — | 0.24 |
| EV/EBITDA | 20.27 | 20.27 | 14.29 | 48.61 | 12.28 |
| P/B | 0.46 | 0.46 | 0.31 | 0.43 | 0.03 |
| Growth & Yield | |||||
| Revenue Growth | 43.8% | 43.8% | 30.1% | 55.7% | — |
| EPS Growth | — | — | 561.5% | -121.7% | — |
| Dividend Yield | 2.0% | 2.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+15.2%
Start / end P/E
n/dx → n/dx
EPS bridge
0.60 → n/d
Residual
+13.1%
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.