Real Estate / Real Estate ServicesNYSE
$0.83
+0.06 (+8.36%)
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
22/100
D
Piotroski
5/9
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
$39M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-121.4%
↓Gross Margin
7.4%
↓Debt/Equity
2.46
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2019–2025 · 6 años de histórico normalizado
Revenue CAGR
-10.1%
FCF CAGR
—
FCF margin
11.6%
FCF / Net income
-1.42x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $567.8M · net income $-46.4M · FCF $65.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||
| Revenue | $567.8M | $567.8M | $918.8M | $1.31B | $3.95B | $2.07B | $1.06B | $1.08B |
| Net Income | $-46.4M | $-46.4M | $-62.2M | $-117.2M | $-148.6M | $6.5M | $-23.1M | $-52.0M |
| EBITDA | $-31.6M | $-31.6M | $-42.8M | $-97.5M | $-101.2M | $20.3M | $-13.3M | $-33.0M |
| EPS | -1.50 | -1.50 | -2.27 | -4.44 | -9.15 | 0.68 | -6.00 | -13.50 |
| Gross Margin | 7.4% | 7.4% | 7.9% | 5.3% | 4.6% | 10.0% | 8.2% | 6.9% |
| Operating Margin | -5.9% | -5.9% | -5.0% | -7.9% | -3.2% | 1.0% | -1.3% | -3.1% |
| Net Margin | -8.2% | -8.2% | -6.8% | -8.9% | -3.8% | 0.3% | -2.2% | -4.8% |
| Balance Sheet | ||||||||
| Debt/Equity | 2.46 | 2.46 | 5.00 | 2.55 | 5.48 | — | — | — |
| Current Ratio | 1.66 | 1.66 | — | — | — | — | — | — |
| Cash Flow | ||||||||
| Free Cash Flow | $65.7M | $65.7M | $15.4M | $261.5M | $304.3M | $-935.6M | $152.0M | $-110.0M |
| Returns | ||||||||
| ROE | -121.4% | -121.4% | -130.4% | -115.2% | -121.9% | 2.5% | 16.1% | 42.8% |
| Valuation | ||||||||
| P/B | 0.67 | 0.67 | 1.59 | 2.26 | 1.00 | — | — | — |
| Growth & Yield | ||||||||
| Revenue Growth | -38.2% | -38.2% | -30.1% | -66.7% | — | 94.5% | -1.1% | — |
| EPS Growth | 33.9% | 33.9% | 48.9% | 51.5% | — | 111.3% | 55.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-14.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-2.27 → -1.50
Residual
-14.4%
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.