Real Estate / Real Estate - DevelopmentBSE
$20.09
-0.10 (-0.50%)
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
12/100
F
Piotroski
4/9
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
$85M
P/E
N/A
•EV/EBITDA
117.1x
↑ROE
-7.5%
↓Gross Margin
99.9%
↑Debt/Equity
1.20
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-12.1%
FCF CAGR
—
FCF margin
-65.3%
FCF / Net income
0.86x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $11.8M · net income $-9.0M · FCF $-7.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $11.8M | $11.8M | $19.0M | $34.7M | $17.3M |
| Net Income | $-9.0M | $-9.0M | $-18.7M | $-12.0M | $-7.6M |
| EBITDA | $1.8M | $1.8M | $-8.2M | $-235000.00 | $6.3M |
| EPS | -2.11 | -2.11 | -4.42 | -2.84 | -1.79 |
| Gross Margin | 99.9% | 99.9% | 74.2% | 74.0% | 80.0% |
| Operating Margin | 26.2% | 26.2% | -115.9% | -31.0% | -77.4% |
| Net Margin | -76.0% | -76.0% | -98.8% | -34.7% | -43.7% |
| Balance Sheet | |||||
| Debt/Equity | 1.20 | 1.20 | 1.03 | 0.88 | 0.69 |
| Cash Flow | |||||
| Free Cash Flow | $-7.7M | $-7.7M | $11.3M | $-8.5M | $-907000.00 |
| Returns | |||||
| ROE | -7.5% | -7.5% | -14.7% | -8.2% | -4.7% |
| Valuation | |||||
| EV/EBITDA | 117.06 | 117.06 | — | — | 29.73 |
| P/B | 0.71 | 0.71 | 1.14 | 0.94 | 0.49 |
| Growth & Yield | |||||
| Revenue Growth | -37.9% | -37.9% | -45.2% | 99.8% | — |
| EPS Growth | 52.3% | 52.3% | -55.6% | -58.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-47.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-4.42 → -2.11
Residual
-47.1%
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.