Real Estate / Real Estate ServicesNYSE
$8.68
+0.10 (+1.17%)
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
17/100
F
Piotroski
3/9
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
$25M
P/E
N/A
•EV/EBITDA
21.5x
↑ROE
-32.7%
↓Gross Margin
19.7%
↓Debt/Equity
5.40
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2013–2025 · 12 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-19.7%
FCF / Net income
0.40x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $43.3M · net income $-21.2M · FCF $-8.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||
| Revenue | $43.3M | $43.3M | $61.6M | $62.7M | $64.0M | — | — | — | $62.4M | $58.4M | $47.6M | $26.4M | $2.9M | — |
| Net Income | $-21.2M | $-21.2M | $-140.6M | $-105.9M | $-45.9M | $-39.5M | $-41.0M | $-21.9M | $-24.1M | $-23.1M | $-19.8M | $-15.8M | $-6.5M | — |
| EBITDA | $17.2M | $17.2M | $-102.7M | $-60.5M | $1.7M | $10.7M | $9.1M | $25.6M | $18.4M | $17.4M | $12.9M | $4.3M | $-4.5M | — |
| EPS | -8.32 | -8.32 | -56.51 | -47.57 | -26.59 | -24.42 | -25.67 | -1.72 | — | — | — | — | — | — |
| Gross Margin | 19.7% | 19.7% | 31.9% | 33.9% | 35.9% | — | — | — | — | — | — | — | — | — |
| Operating Margin | -29.8% | -29.8% | -13.6% | -32.7% | -42.1% | — | — | — | -18.0% | -20.7% | -26.7% | -47.0% | -229.2% | — |
| Net Margin | -49.0% | -49.0% | -228.3% | -168.9% | -71.7% | — | — | — | -38.6% | -39.5% | -41.5% | -59.7% | -228.7% | — |
| Balance Sheet | ||||||||||||||
| Debt/Equity | 5.40 | 5.40 | 4.71 | 2.01 | 1.50 | — | — | — | — | — | — | — | — | — |
| Current Ratio | 3.88 | 3.88 | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||
| Free Cash Flow | $-8.5M | $-8.5M | $-5.3M | $-11.5M | $-6.0M | — | — | — | — | — | — | — | — | — |
| Returns | ||||||||||||||
| ROE | -32.7% | -32.7% | -164.3% | -47.1% | -15.2% | -11.6% | -10.8% | -5.2% | -5.4% | -4.8% | -3.7% | -2.6% | -1.5% | — |
| Valuation | ||||||||||||||
| EV/EBITDA | 21.53 | 21.53 | — | — | 263.04 | — | — | — | — | — | — | — | — | — |
| P/B | 0.34 | 0.34 | 0.26 | 0.08 | 0.01 | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||
| Revenue Growth | -29.7% | -29.7% | -1.8% | -2.0% | — | — | — | — | 6.9% | 22.6% | 80.1% | 827.3% | — | — |
| EPS Growth | 85.3% | 85.3% | -18.8% | -78.9% | — | 4.9% | -1392.4% | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-10.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-56.51 → -8.32
Residual
-10.1%
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.