Financial Services / Asset ManagementMilan
$1.14
+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
21/100
D
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
$2M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-71.2%
↓Gross Margin
74.4%
↑Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+12.8%
FCF CAGR
—
FCF margin
-2.0%
FCF / Net income
0.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.7M · net income $-954985.0 · FCF $-33151.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.7M | $1.7M | $1.7M | $1.8M | $1.2M |
| Net Income | $-954985.00 | $-954985.00 | $-653869.00 | $-902217.00 | $-422130.00 |
| EBITDA | $-516050.00 | $-516050.00 | $-166005.00 | $-166334.00 | $-9073.00 |
| EPS | — | — | — | -0.53 | -0.29 |
| Gross Margin | 74.4% | 74.4% | 8.0% | 8.2% | 68.6% |
| Operating Margin | -56.5% | -56.5% | -36.9% | -47.2% | -36.0% |
| Net Margin | -57.6% | -57.6% | -37.7% | -50.5% | -36.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.03 | 0.02 | 0.03 |
| Current Ratio | 0.24 | 0.24 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-33151.00 | $-33151.00 | $-37217.00 | $-276762.00 | $27526.00 |
| Returns | |||||
| ROE | -71.2% | -71.2% | -28.5% | -31.5% | -11.2% |
| Valuation | |||||
| P/B | 1.46 | 1.46 | 1.37 | 1.33 | 1.31 |
| Growth & Yield | |||||
| Revenue Growth | -4.4% | -4.4% | -2.8% | 54.6% | — |
| EPS Growth | — | — | — | -83.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-8.8%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
-8.8%
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.