Technology / Information Technology ServicesMilan
$0.44
+0.03 (+7.35%)
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 16%
FCF escenarios
weak_data · normalized FCF $-1.1M · quality 45.0/100
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
17/100
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
$5M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-1503.9%
↓Gross Margin
55.2%
↑Debt/Equity
9.43
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-3.0%
FCF CAGR
—
FCF margin
-20.3%
FCF / Net income
0.26x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.6M · net income $-3.5M · FCF $-927000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.6M | $4.6M | $4.9M | $5.3M | $5.0M |
| Net Income | $-3.5M | $-3.5M | $-1.7M | $-1.5M | $-2.4M |
| EBITDA | $-3.0M | $-3.0M | $-825000.00 | $-647000.00 | $-1.8M |
| EPS | -0.31 | -0.31 | -0.15 | -0.13 | -0.21 |
| Gross Margin | 55.2% | 55.2% | 57.1% | 56.9% | 53.7% |
| Operating Margin | -20.6% | -20.6% | -26.8% | -20.0% | -27.8% |
| Net Margin | -76.7% | -76.7% | -34.7% | -28.1% | -47.7% |
| Balance Sheet | |||||
| Debt/Equity | 9.43 | 9.43 | -2.90 | -2.60 | -3.03 |
| Current Ratio | 0.29 | 0.29 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-927000.00 | $-927000.00 | $-2.0M | $-1.1M | $-2.2M |
| Returns | |||||
| ROE | -1503.9% | -1503.9% | 66.6% | 51.7% | 105.4% |
| Valuation | |||||
| P/B | 21.02 | 21.02 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | -6.9% | -6.9% | -7.1% | 5.4% | — |
| EPS Growth | -106.7% | -106.7% | -13.3% | 36.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-1.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.15 → -0.31
Residual
-1.8%
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.