Real Estate / Real Estate ServicesStockholm
$3.10
-0.39 (-11.17%)
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 100.0/100
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
17/100
F
Piotroski
3/9
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
$15M
P/E
N/A
•EV/EBITDA
N/A
•ROE
67.3%
↑Gross Margin
100.0%
↑Debt/Equity
-1.64
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-35.1%
FCF CAGR
—
FCF margin
-338.7%
FCF / Net income
0.79x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $13.9M · net income $-59.5M · FCF $-47.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $13.9M | $13.9M | $20.3M | $40.6M | $50.7M |
| Net Income | $-59.5M | $-59.5M | $-41.2M | $-14.5M | $-46.9M |
| EBITDA | $-41.2M | $-41.2M | $-13.0M | $3.0M | $-16.5M |
| EPS | -1261.00 | -1261.00 | -872.00 | -6.00 | -35.00 |
| Gross Margin | 100.0% | 100.0% | 99.2% | 104.4% | 103.9% |
| Operating Margin | -520.1% | -520.1% | -199.1% | -35.1% | -71.0% |
| Net Margin | -429.0% | -429.0% | -202.8% | -35.8% | -92.6% |
| Balance Sheet | |||||
| Debt/Equity | -1.64 | -1.64 | -6.59 | -34.11 | 21.40 |
| Current Ratio | 0.78 | 0.78 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-47.0M | $-47.0M | $-12.8M | $-18.0M | $-21.5M |
| Returns | |||||
| ROE | 67.3% | 67.3% | 141.6% | 234.6% | -522.5% |
| Growth & Yield | |||||
| Revenue Growth | -31.7% | -31.7% | -50.0% | -20.0% | — |
| EPS Growth | -44.6% | -44.6% | -14433.3% | 82.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-57.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-872.00 → -1261.00
Residual
-57.5%
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.