Real Estate / Real Estate - DevelopmentBSE
$16.35
+0.25 (+1.55%)
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
13/100
F
Piotroski
0/9
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
$658M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-4.5%
↓Gross Margin
11.8%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+133.6%
FCF CAGR
—
FCF margin
-85.2%
FCF / Net income
1.54x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $19.2M · net income $-10.6M · FCF $-16.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $19.2M | $19.2M | $21.3M | — | $1.5M |
| Net Income | $-10.6M | $-10.6M | $-2.6M | $-9.9M | $-18.4M |
| EBITDA | $-13.4M | $-13.4M | $-7.4M | $-14.0M | $-20.3M |
| EPS | — | — | -0.06 | -0.25 | -0.46 |
| Gross Margin | 11.8% | 11.8% | 38.8% | — | -8.3% |
| Operating Margin | -70.1% | -70.1% | -35.2% | — | -1356.5% |
| Net Margin | -55.4% | -55.4% | -12.3% | — | -1224.9% |
| Balance Sheet | |||||
| Current Ratio | 21.67 | 21.67 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-16.4M | $-16.4M | $-25.4M | $-12.9M | $-16.7M |
| Returns | |||||
| ROE | -4.5% | -4.5% | -1.1% | -4.0% | -7.2% |
| Valuation | |||||
| P/B | 2.80 | 2.80 | 3.02 | 2.21 | 1.71 |
| Growth & Yield | |||||
| Revenue Growth | -9.9% | -9.9% | — | — | — |
| EPS Growth | — | — | 76.0% | 45.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-28.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.06 → n/d
Residual
-28.1%
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.