Consumer Cyclical / Furnishings, Fixtures & AppliancesMilan
$2.48
+0.17 (+7.36%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $12.7M · quality 51.3/100
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
30/100
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
$82M
P/E
N/A
•EV/EBITDA
5.3x
↓ROE
-11.9%
↓Gross Margin
57.3%
↑Debt/Equity
1.11
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+17.1%
FCF CAGR
-43.6%
FCF margin
1.3%
FCF / Net income
-0.24x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $320.2M · net income $-17.7M · FCF $4.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $320.2M | $320.2M | $324.4M | $287.4M | $199.5M |
| Net Income | $-17.7M | $-17.7M | $17.9M | $28.0M | $-5.9M |
| EBITDA | $37.7M | $37.7M | $57.8M | $64.5M | $12.7M |
| EPS | -0.54 | -0.54 | 0.54 | 0.92 | -0.18 |
| Gross Margin | 57.3% | 57.3% | 61.0% | 61.8% | 60.8% |
| Operating Margin | -5.6% | -5.6% | 9.1% | 12.9% | 12.1% |
| Net Margin | -5.5% | -5.5% | 5.5% | 9.7% | -3.0% |
| Balance Sheet | |||||
| Debt/Equity | 1.11 | 1.11 | 0.61 | 0.76 | 1.13 |
| Current Ratio | 1.14 | 1.14 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $4.2M | $4.2M | $32.7M | $12.7M | $23.3M |
| Returns | |||||
| ROE | -11.9% | -11.9% | 10.5% | 18.1% | -10.1% |
| Valuation | |||||
| P/E | — | — | 17.00 | 10.83 | — |
| EV/EBITDA | 5.30 | 5.30 | 6.50 | 5.90 | — |
| P/B | 0.56 | 0.56 | 1.79 | 1.97 | — |
| Growth & Yield | |||||
| Revenue Growth | -1.3% | -1.3% | 12.9% | 44.0% | — |
| EPS Growth | -200.0% | -200.0% | -41.7% | 622.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-68.3%
Start / end P/E
n/dx → n/dx
EPS bridge
0.54 → -0.54
Residual
-68.3%
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.