Real Estate / Real Estate ServicesNasdaqGM
$8.88
+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 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
22/100
D
Piotroski
3/9
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
$107M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-25.5%
↓Gross Margin
-18.6%
↓Debt/Equity
1.07
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
-27.4%
FCF CAGR
—
FCF margin
-87.8%
FCF / Net income
1.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $75.7M · net income $-64.2M · FCF $-66.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $75.7M | $75.7M | $88.9M | $101.2M | $96.1M | $272.2M |
| Net Income | $-64.2M | $-64.2M | $-86.8M | $-196.4M | $-36.3M | $62.7M |
| EBITDA | $-47.2M | $-47.2M | $-68.3M | $-168.7M | $10.6M | — |
| EPS | — | — | -6.51 | -14.74 | -2.73 | 4.71 |
| Gross Margin | -18.6% | -18.6% | -28.8% | -28.6% | -17.9% | — |
| Operating Margin | -29.1% | -29.1% | -13.6% | -31.6% | -65.0% | — |
| Net Margin | -84.9% | -84.9% | -97.6% | -194.1% | -37.8% | 23.1% |
| Balance Sheet | ||||||
| Debt/Equity | 1.07 | 1.07 | 0.67 | 0.47 | 0.00 | — |
| Current Ratio | 15.92 | 15.92 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $-66.4M | $-66.4M | $-67.2M | $-32.8M | $-49.8M | — |
| Returns | ||||||
| ROE | -25.5% | -25.5% | -26.7% | -47.7% | -3.7% | — |
| Valuation | ||||||
| P/B | 0.43 | 0.43 | 0.38 | 0.46 | — | — |
| Growth & Yield | ||||||
| Revenue Growth | -14.9% | -14.9% | -12.2% | 5.3% | — | — |
| EPS Growth | — | — | 55.8% | -440.1% | — | — |
Revenue, Net Income & Free Cash Flow ($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
+40.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-6.51 → n/d
Residual
+40.3%
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.