Real Estate / Real Estate - DevelopmentNasdaqCM
$1.64
-0.02 (-1.20%)
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
0/100
F
Piotroski
6/9
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
$4M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-363.1%
↓Gross Margin
29.1%
↓Debt/Equity
5.06
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-132.5%
FCF / Net income
0.68x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.2M · net income $-16.0M · FCF $-10.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.2M | $8.2M | $207552.00 | — | — |
| Net Income | $-16.0M | $-16.0M | $-8.9M | $-4.2M | $-2.4M |
| EBITDA | $-9.0M | $-9.0M | $-5.4M | $-3.0M | $-2.1M |
| EPS | -83.99 | -83.99 | -195.69 | -545.71 | -93.11 |
| Gross Margin | 29.1% | 29.1% | 12.0% | — | — |
| Operating Margin | -102.9% | -102.9% | -3160.1% | — | — |
| Net Margin | -194.1% | -194.1% | -4292.2% | — | — |
| Balance Sheet | |||||
| Debt/Equity | 5.06 | 5.06 | 15.86 | 3.61 | 3.16 |
| Current Ratio | 0.11 | 0.11 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-10.9M | $-10.9M | $-2.9M | $-4.6M | $-3.7M |
| Returns | |||||
| ROE | -363.1% | -363.1% | -1433.1% | -222.5% | -112.9% |
| Valuation | |||||
| P/B | 0.09 | 0.09 | 3.85 | 3.15 | — |
| Growth & Yield | |||||
| Revenue Growth | 3860.7% | 3860.7% | — | — | — |
| EPS Growth | 57.1% | 57.1% | 64.1% | -486.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-92.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-195.69 → -83.99
Residual
-92.5%
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.