Real Estate / Real Estate ServicesToronto
$5.46
-0.01 (-0.18%)
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
17/100
F
Piotroski
3/9
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
$406M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-24.9%
↓Gross Margin
26.3%
↓Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-20.6%
FCF CAGR
—
FCF margin
-4.8%
FCF / Net income
0.36x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $169.7M · net income $-22.7M · FCF $-8.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $169.7M | $169.7M | $172.7M | $163.9M | $339.6M |
| Net Income | $-22.7M | $-22.7M | $18000.00 | $-6.2M | $-9.3M |
| EBITDA | $-1.7M | $-1.7M | $2.7M | $-5.0M | $-7.6M |
| EPS | -0.31 | -0.31 | — | -0.08 | -0.12 |
| Gross Margin | 26.3% | 26.3% | 26.8% | 26.2% | 25.2% |
| Operating Margin | -4.7% | -4.7% | -2.4% | -4.6% | 0.4% |
| Net Margin | -13.3% | -13.3% | 0.0% | -3.8% | -2.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.02 | 0.04 | 0.05 |
| Current Ratio | 3.84 | 3.84 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-8.2M | $-8.2M | $4.7M | $-3.6M | $16.4M |
| Returns | |||||
| ROE | -24.9% | -24.9% | 0.0% | -5.5% | -8.1% |
| Valuation | |||||
| EV/EBITDA | — | — | 230.14 | — | — |
| P/B | 4.45 | 4.45 | 5.78 | 4.01 | 3.10 |
| Growth & Yield | |||||
| Revenue Growth | -1.7% | -1.7% | 5.4% | -51.7% | — |
| EPS Growth | — | — | — | 33.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-4.4%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → -0.31
Residual
-4.4%
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.