Real Estate / Real Estate ServicesNYSE
$2.75
+0.16 (+5.96%)
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
18/100
F
Piotroski
6/9
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
$155M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-20.6%
↓Gross Margin
9.7%
↓Debt/Equity
0.14
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2015–2025 · 10 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-191.7%
FCF / Net income
0.51x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $18.2M · net income $-68.2M · FCF $-34.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||
| Revenue | $18.2M | $18.2M | $17.6M | $20.8M | $107.1M | $1.0M | $293000.00 | $1.6M | $1.2M | $241.0M | $248.7M | — |
| Net Income | $-68.2M | $-68.2M | $-153.5M | $-154.9M | $-73.9M | $-28.1M | $-105.0M | $-59.4M | $-73.5M | $-73.8M | $-51.6M | — |
| EBITDA | $-41.5M | $-41.5M | $-113.7M | $-95.7M | $8.4M | — | — | — | — | $147.6M | $146.7M | — |
| EPS | -1.30 | -1.30 | -2.82 | -2.85 | -1.59 | -0.78 | -2.87 | -1.77 | -2.20 | -2.19 | -1.64 | — |
| Gross Margin | 9.7% | 9.7% | -15.0% | -31.9% | 38.6% | — | — | — | — | — | — | — |
| Operating Margin | -200.3% | -200.3% | -259.9% | -322.9% | -44.3% | — | — | — | — | -47.5% | -12.2% | — |
| Net Margin | -374.7% | -374.7% | -871.3% | -745.5% | -69.1% | -2727.6% | -35845.1% | -3717.0% | -6143.1% | -30.6% | -20.7% | — |
| Balance Sheet | ||||||||||||
| Debt/Equity | 0.14 | 0.14 | 0.59 | 0.64 | 1.43 | — | — | — | — | 1.36 | 1.45 | 1.29 |
| Current Ratio | 6.80 | 6.80 | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||
| Free Cash Flow | $-34.9M | $-34.9M | $-53.5M | $-53.1M | $-117.9M | — | — | — | — | — | — | — |
| Returns | ||||||||||||
| ROE | -20.6% | -20.6% | -38.0% | -27.6% | -10.3% | -4.1% | -16.2% | -8.1% | -9.4% | -8.3% | -6.4% | — |
| Valuation | ||||||||||||
| EV/EBITDA | — | — | — | — | 177.63 | — | — | — | — | — | — | — |
| P/B | 0.47 | 0.47 | 0.59 | 0.93 | 0.84 | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||
| Revenue Growth | 3.3% | 3.3% | -15.2% | -80.6% | — | 252.2% | -81.7% | 33.6% | -99.5% | -3.1% | — | — |
| EPS Growth | 53.9% | 53.9% | 1.1% | -79.2% | — | 72.8% | -62.1% | 19.5% | -0.5% | -33.5% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-0.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-2.82 → -1.30
Residual
-0.5%
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.