Industrials / Engineering & ConstructionMilan
$6.00
+0.06 (+1.01%)
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 14%
FCF escenarios
weak_data · normalized FCF $-440000.00 · quality 33.7/100
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
47/100
C
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$73M
P/E
9.8x
↓EV/EBITDA
12.3x
↑ROE
23.6%
↑Gross Margin
70.6%
↑Debt/Equity
1.06
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+40.4%
FCF CAGR
—
FCF margin
-29.1%
FCF / Net income
-4.26x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $50.7M · net income $3.5M · FCF $-14.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2022 | 2021 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $50.7M | $50.7M | $36.6M | $18.3M |
| Net Income | $3.5M | $3.5M | $224000.00 | $73000.00 |
| EBITDA | $7.1M | $7.1M | $886000.00 | $457000.00 |
| EPS | — | — | 0.02 | 0.01 |
| Gross Margin | 70.6% | 70.6% | 11.5% | 15.4% |
| Operating Margin | 12.9% | 12.9% | 1.9% | -0.1% |
| Net Margin | 6.8% | 6.8% | 0.6% | 0.4% |
| Balance Sheet | ||||
| Debt/Equity | 1.06 | 1.06 | 1.19 | 1.14 |
| Current Ratio | 1.21 | 1.21 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $-14.7M | $-14.7M | $-440000.00 | $1.0M |
| Returns | ||||
| ROE | 23.6% | 23.6% | 4.2% | 1.4% |
| Valuation | ||||
| P/E | 9.84 | 9.84 | — | — |
| EV/EBITDA | 12.30 | 12.30 | — | — |
| P/B | 4.96 | 4.96 | — | — |
| Growth & Yield | ||||
| Revenue Growth | 38.7% | 38.7% | 99.5% | — |
| EPS Growth | — | — | 206.8% | — |
| Dividend Yield | 6.3% | 6.3% | — | — |
Revenue, Net Income & Free Cash Flow ($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
+96.2%
Start / end P/E
n/dx → n/dx
EPS bridge
0.02 → n/d
Residual
+89.9%
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.