Real Estate / Real Estate ServicesNYSE
$24.77
+0.23 (+0.92%)
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
32/100
D
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
$317M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-25.6%
↓Gross Margin
1.6%
↓Debt/Equity
0.34
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.1%
FCF CAGR
—
FCF margin
-57.3%
FCF / Net income
0.64x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $130.4M · net income $-116.7M · FCF $-74.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $130.4M | $130.4M | $110.2M | $114.9M | $119.0M |
| Net Income | $-116.7M | $-116.7M | $-153.2M | $-838.1M | $-111.3M |
| EBITDA | $-74.9M | $-74.9M | $-67.4M | $-35.7M | $-56.4M |
| EPS | — | — | -16.82 | -57.35 | -7.61 |
| Gross Margin | 1.6% | 1.6% | 21.9% | 23.7% | 35.5% |
| Operating Margin | -82.1% | -82.1% | -92.7% | -73.3% | -56.0% |
| Net Margin | -89.5% | -89.5% | -139.0% | -729.7% | -93.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.34 | 0.34 | 0.27 | 0.53 | 0.17 |
| Current Ratio | 13.15 | 13.15 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-74.7M | $-74.7M | $-59.4M | $-69.5M | $-41.8M |
| Returns | |||||
| ROE | -25.6% | -25.6% | -27.3% | -217.7% | -10.2% |
| Valuation | |||||
| P/B | 0.69 | 0.69 | 0.45 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 18.3% | 18.3% | -4.0% | -3.5% | — |
| EPS Growth | — | — | 70.7% | -653.1% | — |
Revenue, Net Income & Free Cash Flow ($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
+24.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-16.82 → n/d
Residual
+24.8%
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.