Real Estate / Real Estate ServicesTSXV
$0.60
+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
54/100
C
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
$125M
P/E
5.0x
↓EV/EBITDA
6.1x
↓ROE
15.5%
↑Gross Margin
59.9%
↑Debt/Equity
0.85
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+40.8%
FCF CAGR
+107.6%
FCF margin
44.8%
FCF / Net income
0.55x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $31.3M · net income $25.5M · FCF $14.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $31.3M | $31.3M | $29.9M | $23.3M | $11.2M |
| Net Income | $25.5M | $25.5M | $-2.8M | $-5.1M | $-3.5M |
| EBITDA | $42.7M | $42.7M | $15.2M | $10.1M | $3.1M |
| EPS | — | — | -0.01 | -0.02 | -0.01 |
| Gross Margin | 59.9% | 59.9% | 62.6% | 61.4% | 53.7% |
| Operating Margin | 23.5% | 23.5% | 23.5% | 14.6% | -16.4% |
| Net Margin | 81.6% | 81.6% | -9.4% | -21.9% | -31.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.85 | 0.85 | 1.25 | 1.13 | 0.48 |
| Current Ratio | 2.71 | 2.71 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $14.0M | $14.0M | $15.7M | $15.0M | $1.6M |
| Returns | |||||
| ROE | 15.5% | 15.5% | -2.0% | -3.4% | -2.2% |
| Valuation | |||||
| P/E | 5.00 | 5.00 | — | — | — |
| EV/EBITDA | 6.15 | 6.15 | 19.54 | 30.84 | 103.25 |
| P/B | 0.78 | 0.78 | 0.86 | 1.03 | 1.65 |
| Growth & Yield | |||||
| Revenue Growth | 4.6% | 4.6% | 28.5% | 107.7% | — |
| EPS Growth | — | — | 50.0% | -100.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+39.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → n/d
Residual
+39.5%
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.