Real Estate / Real Estate ServicesMilan
$2.08
+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
25/100
D
Piotroski
5/9
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
$8M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-60.4%
↓Gross Margin
79.8%
↑Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+79.5%
FCF CAGR
—
FCF margin
-67.4%
FCF / Net income
0.98x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.2M · net income $-853505.0 · FCF $-835622.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.2M | $1.2M | $747334.00 | $382348.00 | $214184.00 |
| Net Income | $-853505.00 | $-853505.00 | $-1.2M | $-251609.00 | $-22533.00 |
| EBITDA | $-599944.00 | $-599944.00 | $-914791.00 | $-145409.00 | $-16603.00 |
| EPS | -0.26 | -0.26 | -0.36 | -0.08 | -0.01 |
| Gross Margin | 79.8% | 79.8% | 98.9% | 106.0% | 102.9% |
| Operating Margin | -87.7% | -87.7% | -166.3% | -57.6% | -9.0% |
| Net Margin | -68.9% | -68.9% | -155.7% | -65.8% | -10.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.09 | 0.07 | 7.66 |
| Cash Flow | |||||
| Free Cash Flow | $-835622.00 | $-835622.00 | $-1.1M | $-431446.00 | $-34979.00 |
| Returns | |||||
| ROE | -60.4% | -60.4% | -105.0% | -11.1% | -90.1% |
| Valuation | |||||
| P/B | 5.52 | 5.52 | 20.39 | 7.85 | — |
| Growth & Yield | |||||
| Revenue Growth | 65.8% | 65.8% | 95.5% | 78.5% | — |
| EPS Growth | 26.7% | 26.7% | -362.0% | -1016.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+15.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.36 → -0.26
Residual
+15.6%
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.