Real Estate / Real Estate - DevelopmentTallinn
$0.56
+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 5.0/100
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
8/100
F
Piotroski
0/9
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
$3M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-5.7%
↓Gross Margin
N/A
•Debt/Equity
N/A
•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
—
FCF / Net income
1.44x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-99507.0 · FCF $-142945.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | — | — | $331920.00 | $26580.00 | $614480.00 |
| Net Income | $-99507.00 | $-99507.00 | $167409.00 | $-32412.00 | $74251.00 |
| EBITDA | $-108020.00 | $-108020.00 | $161649.00 | $-33743.00 | $241936.00 |
| EPS | -0.02 | -0.02 | 0.04 | -0.01 | 0.02 |
| Gross Margin | — | — | 66.4% | 80.0% | 53.8% |
| Operating Margin | — | — | 48.7% | -126.9% | 39.4% |
| Net Margin | — | — | 50.4% | -121.9% | 12.1% |
| Balance Sheet | |||||
| Current Ratio | 324.18 | 324.18 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-142945.00 | $-142945.00 | $194723.00 | $-23063.00 | $-22109.00 |
| Returns | |||||
| ROE | -5.7% | -5.7% | 9.0% | -1.9% | 4.3% |
| Valuation | |||||
| P/E | — | — | 16.12 | — | 51.27 |
| EV/EBITDA | — | — | 14.41 | — | 14.91 |
| P/B | 1.44 | 1.44 | 1.46 | 1.67 | 2.21 |
| Growth & Yield | |||||
| Revenue Growth | — | — | 1148.8% | -95.7% | — |
| EPS Growth | -159.4% | -159.4% | 616.8% | -143.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-18.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.04 → -0.02
Residual
-18.4%
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.