Real Estate / Real Estate ServicesBSE
$2.44
-0.04 (-1.61%)
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
11/100
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
$398M
P/E
N/A
•EV/EBITDA
586.5x
↑ROE
-0.6%
↓Gross Margin
55.0%
↑Debt/Equity
0.65
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-114.2%
FCF / Net income
0.95x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $13.1M · net income $-15.8M · FCF $-15.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $13.1M | $13.1M | $4.1M | $1.8M | — |
| Net Income | $-15.8M | $-15.8M | $-21.9M | $-24.9M | $-26.6M |
| EBITDA | $3.7M | $3.7M | $-2.7M | $-5.8M | $-11.9M |
| EPS | -0.10 | -0.10 | -0.14 | -0.15 | -0.16 |
| Gross Margin | 55.0% | 55.0% | 100.0% | — | — |
| Operating Margin | -209.2% | -209.2% | -538.5% | -1378.6% | — |
| Net Margin | -120.0% | -120.0% | -536.0% | -1371.6% | — |
| Balance Sheet | |||||
| Debt/Equity | 0.65 | 0.65 | 0.65 | 0.64 | 0.63 |
| Cash Flow | |||||
| Free Cash Flow | $-15.0M | $-15.0M | $-6.1M | $-7.6M | $-5.8M |
| Returns | |||||
| ROE | -0.6% | -0.6% | -0.8% | -0.9% | -1.0% |
| Valuation | |||||
| EV/EBITDA | 586.48 | 586.48 | — | — | — |
| P/B | 0.15 | 0.15 | 0.22 | 0.15 | 0.30 |
| Growth & Yield | |||||
| Revenue Growth | 221.1% | 221.1% | 125.7% | — | — |
| EPS Growth | 28.6% | 28.6% | 6.7% | 6.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-32.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.14 → -0.10
Residual
-32.4%
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.