Real Estate / Real Estate ServicesSwiss
$4.87
+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 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
8/100
F
Piotroski
5/9
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
$271M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-4.2%
↓Gross Margin
51.5%
↑Debt/Equity
1.17
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.2%
FCF CAGR
—
FCF margin
-12.5%
FCF / Net income
0.48x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $146.2M · net income $-38.0M · FCF $-18.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $146.2M | $146.2M | $142.4M | $132.7M | $137.0M |
| Net Income | $-38.0M | $-38.0M | $-195.0M | $-185.5M | $-15.3M |
| EBITDA | $-12.0M | $-12.0M | $-131.9M | $-184.7M | $21.6M |
| EPS | -0.83 | -0.83 | -5.97 | -6.16 | -0.67 |
| Gross Margin | 51.5% | 51.5% | 64.8% | 68.9% | 63.0% |
| Operating Margin | 32.0% | 32.0% | 41.8% | 47.6% | 40.9% |
| Net Margin | -26.0% | -26.0% | -136.9% | -139.8% | -11.2% |
| Balance Sheet | |||||
| Debt/Equity | 1.17 | 1.17 | 1.41 | 1.54 | 1.41 |
| Current Ratio | 1.50 | 1.50 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-18.3M | $-18.3M | $-7.4M | $4.0M | $-5.4M |
| Returns | |||||
| ROE | -4.2% | -4.2% | -22.2% | -19.5% | -1.4% |
| Valuation | |||||
| EV/EBITDA | — | — | — | — | 87.58 |
| P/B | 0.28 | 0.28 | 0.34 | 0.35 | 0.39 |
| Growth & Yield | |||||
| Revenue Growth | 2.7% | 2.7% | 7.3% | -3.1% | — |
| EPS Growth | 86.1% | 86.1% | 3.2% | -816.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-19.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-5.97 → -0.83
Residual
-19.2%
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.