Real Estate / Real Estate ServicesNasdaqCM
$0.77
+0.00 (+0.13%)
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
21/100
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
$18M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-191.6%
↓Gross Margin
31.9%
↓Debt/Equity
0.36
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+20.3%
FCF CAGR
—
FCF margin
-36.1%
FCF / Net income
0.48x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $12.2M · net income $-9.2M · FCF $-4.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $12.2M | $12.2M | $10.9M | $5.0M | $7.0M |
| Net Income | $-9.2M | $-9.2M | $-4.3M | $-5.5M | $-3.1M |
| EBITDA | $-8.3M | $-8.3M | $-3.3M | $-5.0M | $-2.7M |
| EPS | — | — | -1.90 | -2.60 | -1.60 |
| Gross Margin | 31.9% | 31.9% | 40.5% | 34.4% | 33.0% |
| Operating Margin | -36.8% | -36.8% | -39.4% | -117.0% | -42.5% |
| Net Margin | -75.2% | -75.2% | -39.8% | -109.3% | -43.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.36 | 0.36 | 0.11 | 0.23 | -2.15 |
| Current Ratio | 1.25 | 1.25 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-4.4M | $-4.4M | $-3.2M | $-5.6M | $-3.1M |
| Returns | |||||
| ROE | -191.6% | -191.6% | -64.0% | -122.9% | 171.4% |
| Valuation | |||||
| P/B | — | — | 0.18 | 0.72 | — |
| Growth & Yield | |||||
| Revenue Growth | 12.5% | 12.5% | 117.5% | -28.8% | — |
| EPS Growth | — | — | 26.9% | -62.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-61.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.90 → n/d
Residual
-61.3%
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.