Real Estate / Real Estate - DevelopmentSão Paulo
$0.32
+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 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
15/100
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
$16M
P/E
N/A
•EV/EBITDA
N/A
•ROE
37.1%
↑Gross Margin
23.5%
↓Debt/Equity
-0.49
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-38.2%
FCF CAGR
—
FCF margin
-224.5%
FCF / Net income
3.83x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $28.8M · net income $-16.9M · FCF $-64.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $28.8M | $28.8M | $112.7M | $69.5M | $122.0M |
| Net Income | $-16.9M | $-16.9M | $-211.5M | $-72.7M | $-34.0M |
| EBITDA | $-16.0M | $-16.0M | $-207.2M | $-67.6M | $-57.4M |
| EPS | — | — | -1.16 | -3047.82 | -2.23 |
| Gross Margin | 23.5% | 23.5% | 29.9% | 25.6% | 31.9% |
| Operating Margin | -19.7% | -19.7% | -139.7% | -103.0% | -5.1% |
| Net Margin | -58.7% | -58.7% | -187.6% | -104.6% | -27.9% |
| Balance Sheet | |||||
| Debt/Equity | -0.49 | -0.49 | 0.21 | 7.79 | -1.34 |
| Current Ratio | 0.90 | 0.90 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-64.6M | $-64.6M | $21.7M | $-26.7M | $-76.1M |
| Returns | |||||
| ROE | 37.1% | 37.1% | -212.4% | -1374.0% | 16.8% |
| Valuation | |||||
| P/B | — | — | 0.42 | 22.32 | — |
| Growth & Yield | |||||
| Revenue Growth | -74.5% | -74.5% | 62.1% | -43.0% | — |
| EPS Growth | — | — | 100.0% | -136476.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-64.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.16 → n/d
Residual
-64.0%
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.