Industrials / Specialty Business ServicesMilan
$1.10
+0.02 (+2.31%)
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 17%
FCF escenarios
weak_data · normalized FCF $-3.8M · quality 39.7/100
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
35/100
D
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
$17M
P/E
N/A
•EV/EBITDA
7.9x
↓ROE
0.2%
↓Gross Margin
85.1%
↑Debt/Equity
0.52
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+8.9%
FCF CAGR
—
FCF margin
-13.4%
FCF / Net income
-167.13x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $45.2M · net income $36387.0 · FCF $-6.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $45.2M | $45.2M | $45.3M | $40.1M | $35.0M |
| Net Income | $36387.00 | $36387.00 | $1.1M | $1.2M | $2.2M |
| EBITDA | $2.6M | $2.6M | $4.6M | $3.5M | $4.1M |
| EPS | — | — | — | 0.08 | 0.15 |
| Gross Margin | 85.1% | 85.1% | 86.2% | 88.4% | 88.4% |
| Operating Margin | 1.0% | 1.0% | 8.2% | 8.2% | 11.5% |
| Net Margin | 0.1% | 0.1% | 2.4% | 3.1% | 6.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.52 | 0.52 | 0.50 | 0.09 | 0.05 |
| Current Ratio | 1.13 | 1.13 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-6.1M | $-6.1M | $-2.9M | $-3.8M | $2.2M |
| Returns | |||||
| ROE | 0.2% | 0.2% | 6.6% | 7.5% | 12.4% |
| Valuation | |||||
| P/E | — | — | — | 23.65 | 13.68 |
| EV/EBITDA | 7.86 | 7.86 | 4.48 | 6.96 | 4.41 |
| P/B | 1.11 | 1.11 | 1.36 | 1.77 | 1.69 |
| Growth & Yield | |||||
| Revenue Growth | -0.1% | -0.1% | 12.9% | 14.5% | — |
| EPS Growth | — | — | — | -42.2% | — |
| Dividend Yield | 6.9% | 6.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-22.7%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
-29.6%
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.