Real Estate / Real Estate - DevelopmentMCE
$0.00
+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 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
30/100
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
$19M
P/E
N/A
•EV/EBITDA
7.7x
↓ROE
1.9%
↓Gross Margin
82.8%
↑Debt/Equity
0.35
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.3%
FCF CAGR
—
FCF margin
-141.3%
FCF / Net income
-28.62x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.7M · net income $329988.8 · FCF $-9.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.7M | $6.7M | $4.6M | $3.0M | $6.2M |
| Net Income | $329988.80 | $329988.80 | $-5.9M | $-13.7M | $-7.8M |
| EBITDA | $3.3M | $3.3M | $-4.7M | $-14.1M | $-4.0M |
| EPS | — | — | — | -0.01 | -0.01 |
| Gross Margin | 82.8% | 82.8% | 78.5% | 79.5% | 24.3% |
| Operating Margin | 11.2% | 11.2% | -17.1% | -61.9% | -28.3% |
| Net Margin | 4.9% | 4.9% | -129.4% | -458.5% | -125.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.35 | 0.35 | -3.64 | -185.92 | 12.45 |
| Current Ratio | 0.76 | 0.76 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-9.4M | $-9.4M | $-3.9M | $435343.48 | $1.3M |
| Returns | |||||
| ROE | 1.9% | 1.9% | 115.0% | 15524.6% | -452.1% |
| Valuation | |||||
| EV/EBITDA | 7.69 | 7.69 | — | — | — |
| P/B | 1.08 | 1.08 | — | — | 10.35 |
| Growth & Yield | |||||
| Revenue Growth | 45.6% | 45.6% | 54.2% | -52.3% | — |
| EPS Growth | — | — | — | -27.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-61.0%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
-61.0%
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.