Real Estate / Real Estate ServicesWarsaw
$2.26
-0.04 (-1.74%)
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
6/100
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
$118M
P/E
N/A
•EV/EBITDA
47.4x
↑ROE
-3.4%
↓Gross Margin
46.5%
↑Debt/Equity
2.11
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-23.2%
FCF CAGR
-40.5%
FCF margin
10.5%
FCF / Net income
-0.88x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $20.4M · net income $-2.4M · FCF $2.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $20.4M | $20.4M | $21.5M | $18.8M | $45.1M |
| Net Income | $-2.4M | $-2.4M | $-84.8M | $-23.8M | $42.8M |
| EBITDA | $5.6M | $5.6M | $-7.5M | $1.6M | $67.0M |
| EPS | -0.05 | -0.05 | -1.63 | -0.46 | 0.82 |
| Gross Margin | 46.5% | 46.5% | 43.1% | 47.8% | 64.3% |
| Operating Margin | 3.5% | 3.5% | 0.3% | 1.1% | 26.6% |
| Net Margin | -11.9% | -11.9% | -394.3% | -126.3% | 94.9% |
| Balance Sheet | |||||
| Debt/Equity | 2.11 | 2.11 | 1.89 | 1.78 | 1.44 |
| Current Ratio | 0.73 | 0.73 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.1M | $2.1M | $5.5M | $23.3M | $10.1M |
| Returns | |||||
| ROE | -3.4% | -3.4% | -116.3% | -19.5% | 25.2% |
| Valuation | |||||
| P/E | — | — | — | — | 4.26 |
| EV/EBITDA | 47.41 | 47.41 | — | 268.24 | 6.13 |
| P/B | 1.66 | 1.66 | 1.82 | 1.81 | 1.07 |
| Growth & Yield | |||||
| Revenue Growth | -5.0% | -5.0% | 14.1% | -58.3% | — |
| EPS Growth | 96.9% | 96.9% | -254.3% | -156.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-15.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.63 → -0.05
Residual
-15.7%
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.