Industrials / Consulting ServicesMilan
$1.22
+0.00 (+0.40%)
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 19%
FCF escenarios
weak_data · normalized FCF $-197140.50 · quality 49.0/100
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
33/100
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
$3M
P/E
N/A
•EV/EBITDA
4.2x
↓ROE
-5.6%
↓Gross Margin
76.5%
↑Debt/Equity
0.54
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+29.7%
FCF CAGR
—
FCF margin
-3.0%
FCF / Net income
2.13x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $11.2M · net income $-160572.0 · FCF $-341652.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $11.2M | $11.2M | $8.1M | $9.1M | $5.2M |
| Net Income | $-160572.00 | $-160572.00 | $-363097.00 | $-136539.00 | $13892.00 |
| EBITDA | $1.1M | $1.1M | $492802.00 | $981153.00 | $309542.00 |
| EPS | -0.06 | -0.06 | — | -0.05 | 0.00 |
| Gross Margin | 76.5% | 76.5% | 75.2% | 77.6% | 15.0% |
| Operating Margin | 4.6% | 4.6% | -0.8% | 4.9% | 5.0% |
| Net Margin | -1.4% | -1.4% | -4.5% | -1.5% | 0.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.54 | 0.54 | 0.23 | 0.29 | 0.34 |
| Cash Flow | |||||
| Free Cash Flow | $-341652.00 | $-341652.00 | $-52629.00 | — | $-536755.00 |
| Returns | |||||
| ROE | -5.6% | -5.6% | -11.7% | -3.9% | 0.4% |
| Valuation | |||||
| P/E | — | — | — | — | 766.75 |
| EV/EBITDA | 4.15 | 4.15 | 7.63 | 5.64 | 31.09 |
| P/B | 1.19 | 1.19 | 1.03 | 1.44 | 2.93 |
| Growth & Yield | |||||
| Revenue Growth | 39.3% | 39.3% | -11.5% | 77.1% | — |
| EPS Growth | — | — | — | -1082.8% | — |
| Dividend Yield | 2.8% | 2.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+9.7%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → -0.06
Residual
+6.9%
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.