Communication Services / Telecom ServicesMilan
$1.68
+0.02 (+1.20%)
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 $660759.00 · quality 43.3/100
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
28/100
D
Piotroski
4/9
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
24.0x
↑EV/EBITDA
5.1x
↓ROE
7.2%
↑Gross Margin
39.7%
↓Debt/Equity
0.77
↑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
0.6%
FCF / Net income
0.31x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $25.9M · net income $490810.0 · FCF $151649.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $25.9M | $25.9M | $26.8M | $22.8M | $28.4M |
| Net Income | $490810.00 | $490810.00 | $1.3M | $511940.00 | $-799201.00 |
| EBITDA | $3.3M | $3.3M | $4.3M | $2.9M | $997695.00 |
| EPS | — | — | 0.17 | 0.07 | -0.11 |
| Gross Margin | 39.7% | 39.7% | 41.4% | 36.8% | 22.4% |
| Operating Margin | 6.9% | 6.9% | 10.5% | 6.4% | -0.4% |
| Net Margin | 1.9% | 1.9% | 4.7% | 2.2% | -2.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.77 | 0.77 | 0.81 | 1.10 | 1.42 |
| Current Ratio | 0.75 | 0.75 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $151649.00 | $151649.00 | $860746.00 | $660759.00 | $-4.0M |
| Returns | |||||
| ROE | 7.2% | 7.2% | 19.0% | 9.1% | -15.5% |
| Valuation | |||||
| P/E | 24.00 | 24.00 | 10.65 | 21.24 | — |
| EV/EBITDA | 5.12 | 5.12 | 4.18 | 5.64 | 25.01 |
| P/B | 1.80 | 1.80 | 2.02 | 1.92 | 3.65 |
| Growth & Yield | |||||
| Revenue Growth | -3.2% | -3.2% | 17.1% | -19.5% | — |
| EPS Growth | — | — | 148.9% | 164.0% | — |
| Dividend Yield | 1.2% | 1.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-7.5%
Start / end P/E
n/dx → n/dx
EPS bridge
0.17 → n/d
Residual
-8.7%
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.