Industrials / Engineering & ConstructionMilan
$2.68
-0.04 (-1.47%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 34% · confianza 18%
FCF escenarios
weak_data · normalized FCF $-1.6M · quality 44.3/100
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
10/100
F
Piotroski
0/9
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
$12M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-2.6%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
3.53x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-459000.0 · FCF $-1.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | — | — | — | — | $19.7M |
| Net Income | $-459000.00 | $-459000.00 | $337000.00 | $1.5M | $15.8M |
| EBITDA | $-238000.00 | $-238000.00 | $515000.00 | $3.6M | $23.5M |
| EPS | -0.10 | -0.10 | 0.08 | 0.33 | 3.62 |
| Gross Margin | — | — | — | — | 96.6% |
| Operating Margin | — | — | — | — | 64.6% |
| Net Margin | — | — | — | — | 80.5% |
| Balance Sheet | |||||
| Current Ratio | 2.97 | 2.97 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.6M | $-1.6M | $-141000.00 | $-7.8M | $-23.3M |
| Returns | |||||
| ROE | -2.6% | -2.6% | 1.8% | 2.9% | 25.0% |
| Valuation | |||||
| P/E | — | — | 34.40 | 52.31 | 3.14 |
| EV/EBITDA | — | — | 7.26 | 13.09 | 1.02 |
| P/B | 0.66 | 0.66 | 0.63 | 1.54 | 0.79 |
| Growth & Yield | |||||
| EPS Growth | -229.8% | -229.8% | -76.8% | -90.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-2.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.08 → -0.10
Residual
-2.0%
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.