Real Estate / Real Estate - DevelopmentNYSE
$9.93
+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 100.0/100
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
11/100
F
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$760M
P/E
N/A
•EV/EBITDA
N/A
•ROE
N/A
•Gross Margin
N/A
•Debt/Equity
N/A
•Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2020–2025 · 5 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-43.0%
FCF / Net income
-0.63x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $27.5M · net income $18.8M · FCF $-11.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Income Statement | |||||||
| Revenue | $27.5M | $27.5M | $14.8M | $7.6M | $1.8M | $1.6M | — |
| Net Income | $18.8M | $18.8M | $-45.2M | $-16.2M | $-3.2M | $-13.6M | — |
| EBITDA | $-21.6M | $-21.6M | $-17.7M | $-14.7M | $-18.2M | $3.9M | — |
| EPS | 0.09 | 0.09 | -1.76 | -0.98 | -0.23 | 0.00 | — |
| Operating Margin | -101.8% | -101.8% | -138.3% | -224.3% | -1022.1% | 184.4% | — |
| Net Margin | 68.3% | 68.3% | -306.4% | -213.6% | -172.6% | -862.5% | — |
| Balance Sheet | |||||||
| Debt/Equity | — | — | — | — | — | -8.71 | — |
| Cash Flow | |||||||
| Free Cash Flow | $-11.8M | $-11.8M | $-11.4M | $-8.5M | $-28.5M | $-6.8M | — |
| Returns | |||||||
| ROE | — | — | — | — | — | 73.8% | — |
| Growth & Yield | |||||||
| Revenue Growth | 86.6% | 86.6% | 94.9% | 310.6% | 16.9% | — | — |
| EPS Growth | 105.1% | 105.1% | -79.6% | -326.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
113.9%
EPS terminal req.
$0.88
Spread vs growth
-8.8%
5Y implied EPS CAGR
64.0%
EPS terminal req.
$1.07
Spread vs growth
41.2%
10Y implied EPS CAGR
34.3%
EPS terminal req.
$1.72
Spread vs growth
70.8%
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.
Unavailable: positive start/end prices are required.