Real Estate / Real Estate ServicesSwiss
$13.80
+2.05 (+15.65%)
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
5/9
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
$140M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-9.8%
↓Gross Margin
67.0%
↑Debt/Equity
1.81
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-8.1%
FCF CAGR
+23.2%
FCF margin
19.9%
FCF / Net income
-0.62x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $98.3M · net income $-31.8M · FCF $19.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $98.3M | $98.3M | $108.6M | $124.0M | $126.5M |
| Net Income | $-31.8M | $-31.8M | $-17.5M | $-139.0M | $122.6M |
| EBITDA | $-3.9M | $-3.9M | $18.1M | $-133.3M | $196.0M |
| EPS | -3.14 | -3.14 | -1.73 | -13.73 | 12.11 |
| Gross Margin | 67.0% | 67.0% | 65.2% | 56.6% | 58.9% |
| Operating Margin | 37.5% | 37.5% | 41.6% | 32.8% | 34.2% |
| Net Margin | -32.3% | -32.3% | -16.1% | -112.1% | 96.9% |
| Balance Sheet | |||||
| Debt/Equity | 1.81 | 1.81 | 2.16 | 2.19 | 1.66 |
| Current Ratio | 1.11 | 1.11 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $19.6M | $19.6M | $20.3M | $1.4M | $10.5M |
| Returns | |||||
| ROE | -9.8% | -9.8% | -4.9% | -35.0% | 20.1% |
| Valuation | |||||
| P/E | — | — | — | — | 3.87 |
| EV/EBITDA | — | — | 56.84 | — | 7.20 |
| P/B | 0.43 | 0.43 | 0.86 | 0.98 | 0.78 |
| Growth & Yield | |||||
| Revenue Growth | -9.4% | -9.4% | -12.4% | -2.0% | — |
| EPS Growth | -81.5% | -81.5% | 87.4% | -213.4% | — |
| Dividend Yield | 13.7% | 13.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-4.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.73 → -3.14
Residual
-17.9%
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.