Real Estate / Real Estate - DevelopmentBSE
$17.58
+0.83 (+4.96%)
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
23/100
D
Piotroski
5/9
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
$227M
P/E
3.1x
↓EV/EBITDA
160.2x
↑ROE
-95.7%
↓Gross Margin
35.7%
↓Debt/Equity
23.49
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-51.5%
FCF CAGR
—
FCF margin
351.8%
FCF / Net income
-4.66x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $25.7M · net income $-19.4M · FCF $90.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $25.7M | $25.7M | $195.0M | $426.9M | $225.8M |
| Net Income | $-19.4M | $-19.4M | $-28.4M | $-86.3M | $-51.8M |
| EBITDA | $4.1M | $4.1M | $-9.2M | $-41.4M | $19.8M |
| EPS | -1.50 | -1.50 | -2.19 | -6.68 | -4.01 |
| Gross Margin | 35.7% | 35.7% | -11.1% | -18.5% | 17.6% |
| Operating Margin | -96.6% | -96.6% | -41.4% | -27.9% | 5.2% |
| Net Margin | -75.5% | -75.5% | -14.6% | -20.2% | -23.0% |
| Balance Sheet | |||||
| Debt/Equity | 23.49 | 23.49 | 11.53 | 7.16 | -16.38 |
| Cash Flow | |||||
| Free Cash Flow | $90.4M | $90.4M | $49.8M | $242.5M | $-72.3M |
| Returns | |||||
| ROE | -95.7% | -95.7% | -71.5% | -126.8% | 113.9% |
| Valuation | |||||
| P/E | 3.12 | 3.12 | — | — | — |
| EV/EBITDA | 160.16 | 160.16 | — | — | 43.30 |
| P/B | 11.21 | 11.21 | 5.51 | 2.83 | — |
| Growth & Yield | |||||
| Revenue Growth | -86.8% | -86.8% | -54.3% | 89.1% | — |
| EPS Growth | 31.5% | 31.5% | 67.2% | -66.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-3.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-2.19 → -1.50
Residual
-3.4%
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.