Real Estate / REIT - OfficeSES
$0.23
+0.00 (+0.00%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
FCF escenarios
weak_data · normalized FCF 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
2/9
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
$316M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-14.0%
↓Gross Margin
61.1%
↑Debt/Equity
0.92
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-6.5%
FCF CAGR
—
FCF margin
-7.4%
FCF / Net income
0.06x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $50.4M · net income $-63.2M · FCF $-3.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $50.4M | $50.4M | $75.6M | $65.0M | $61.6M |
| Net Income | $-63.2M | $-63.2M | $8.6M | $-105.3M | $36.4M |
| EBITDA | $-61.8M | $-61.8M | $17.0M | $-116.9M | $45.8M |
| EPS | — | — | 0.01 | -0.08 | 0.03 |
| Gross Margin | 61.1% | 61.1% | 66.6% | 72.2% | 73.2% |
| Operating Margin | 53.3% | 53.3% | 61.9% | 65.4% | 66.7% |
| Net Margin | -125.3% | -125.3% | 11.4% | -162.1% | 59.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.92 | 0.92 | 0.69 | 0.69 | 0.53 |
| Current Ratio | 1.16 | 1.16 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-3.7M | $-3.7M | $45.9M | $26.0M | $36.4M |
| Returns | |||||
| ROE | -14.0% | -14.0% | 1.6% | -19.3% | 5.8% |
| Valuation | |||||
| P/E | — | — | 43.75 | — | 16.21 |
| EV/EBITDA | — | — | 39.24 | — | 19.01 |
| P/B | 0.70 | 0.70 | 0.71 | 0.94 | 0.95 |
| Growth & Yield | |||||
| Revenue Growth | -33.3% | -33.3% | 16.3% | 5.4% | — |
| EPS Growth | — | — | 107.6% | -370.7% | — |
| Dividend Yield | 6.9% | 6.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-13.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.01 → n/d
Residual
-20.3%
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.