Financial Services / Capital MarketsMilan
$0.59
+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
23/100
D
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
$2M
P/E
N/A
•EV/EBITDA
19.3x
↑ROE
0.5%
↓Gross Margin
78.8%
↑Debt/Equity
0.20
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-21.6%
FCF CAGR
—
FCF margin
-4.9%
FCF / Net income
-5.71x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.8M · net income $15792.0 · FCF $-90220.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.8M | $1.8M | $1.5M | $1.4M | $3.8M |
| Net Income | $15792.00 | $15792.00 | $-291649.00 | $-404801.00 | $338558.00 |
| EBITDA | $116921.00 | $116921.00 | $-297261.00 | $-377678.00 | $585866.00 |
| EPS | — | — | -0.11 | -0.15 | 0.12 |
| Gross Margin | 78.8% | 78.8% | 60.1% | 56.2% | 69.1% |
| Operating Margin | 10.3% | 10.3% | -17.4% | -22.0% | 20.5% |
| Net Margin | 0.9% | 0.9% | -19.1% | -28.0% | 8.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.20 | 0.20 | 0.22 | 0.16 | 0.20 |
| Current Ratio | 1.50 | 1.50 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-90220.00 | $-90220.00 | $-350641.00 | $-900327.00 | $730554.00 |
| Returns | |||||
| ROE | 0.5% | 0.5% | -8.7% | -11.1% | 8.4% |
| Valuation | |||||
| P/E | — | — | — | — | 24.12 |
| EV/EBITDA | 19.26 | 19.26 | — | — | 12.92 |
| P/B | 0.48 | 0.48 | 1.07 | 1.01 | 2.01 |
| Growth & Yield | |||||
| Revenue Growth | 20.6% | 20.6% | 5.8% | -62.3% | — |
| EPS Growth | — | — | 28.0% | -219.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-43.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.11 → n/d
Residual
-43.8%
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.