Real Estate / Real Estate ServicesNasdaqCM
$3.12
-0.16 (-4.88%)
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
13/100
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
$2M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-29.1%
↓Gross Margin
-2.9%
↓Debt/Equity
0.12
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-64.4%
FCF CAGR
—
FCF margin
-80.8%
FCF / Net income
0.56x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $26.1M · net income $-37.7M · FCF $-21.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $26.1M | $26.1M | $77.2M | $152.0M | $577.8M |
| Net Income | $-37.7M | $-37.7M | $-69.5M | $-5.1M | $-322.5M |
| EBITDA | $-27.5M | $-27.5M | $-21.1M | $-6.6M | $-15.3M |
| EPS | — | — | -593.30 | -94.90 | -7941.20 |
| Gross Margin | -2.9% | -2.9% | -2.3% | -5.8% | -13.6% |
| Operating Margin | -145.9% | -145.9% | -64.1% | -57.1% | -34.9% |
| Net Margin | -144.2% | -144.2% | -90.0% | -3.4% | -55.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.12 | 0.12 | 0.27 | 2.11 | 7.87 |
| Current Ratio | 1.07 | 1.07 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-21.1M | $-21.1M | $-444000.00 | $3.5M | $-188.9M |
| Returns | |||||
| ROE | -29.1% | -29.1% | -63.4% | -8.3% | -629.1% |
| Valuation | |||||
| P/B | 0.02 | 0.02 | 0.01 | 0.03 | 0.14 |
| Growth & Yield | |||||
| Revenue Growth | -66.2% | -66.2% | -49.2% | -73.7% | — |
| EPS Growth | — | — | -525.2% | 98.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-70.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-593.30 → n/d
Residual
-70.3%
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.