Real Estate / Real Estate ServicesMilan
$0.78
-0.02 (-2.50%)
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
31/100
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
$7M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-21.7%
↓Gross Margin
49.2%
↑Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-13.6%
FCF CAGR
—
FCF margin
-24.1%
FCF / Net income
0.93x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.4M · net income $-1.4M · FCF $-1.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.4M | $5.4M | $5.3M | $7.6M | $8.4M |
| Net Income | $-1.4M | $-1.4M | $-3.1M | $243395.00 | $1.9M |
| EBITDA | $-947047.00 | $-947047.00 | $-2.5M | $1.4M | $3.3M |
| EPS | — | — | — | 0.03 | 0.27 |
| Gross Margin | 49.2% | 49.2% | 90.3% | 92.8% | 93.2% |
| Operating Margin | -20.2% | -20.2% | -18.8% | 13.4% | 31.5% |
| Net Margin | -25.9% | -25.9% | -58.1% | 3.2% | 22.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 |
| Current Ratio | 4.18 | 4.18 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.3M | $-1.3M | $-1.7M | $178615.00 | $-675402.00 |
| Returns | |||||
| ROE | -21.7% | -21.7% | -46.7% | 2.6% | 20.4% |
| Valuation | |||||
| P/B | 1.02 | 1.02 | 1.26 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 2.1% | 2.1% | -29.6% | -10.3% | — |
| EPS Growth | — | — | — | -87.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+1.3%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
+1.3%
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.