Technology / Computer HardwareMilan
$1.16
+0.09 (+8.61%)
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 33% · confianza 22%
FCF escenarios
weak_data · normalized FCF $-1.2M · quality 61.3/100
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
28/100
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
$69M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-17.6%
↓Gross Margin
53.0%
↑Debt/Equity
0.44
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-16.1%
FCF CAGR
—
FCF margin
-4.3%
FCF / Net income
0.26x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $55.8M · net income $-9.3M · FCF $-2.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $55.8M | $55.8M | $59.6M | $94.2M | $94.5M |
| Net Income | $-9.3M | $-9.3M | $-36.2M | $-3.1M | $-1.6M |
| EBITDA | $-3.2M | $-3.2M | $-27.1M | $5.0M | $6.6M |
| EPS | -0.25 | -0.25 | -1.01 | -0.09 | -0.05 |
| Gross Margin | 53.0% | 53.0% | 56.4% | 50.5% | 48.8% |
| Operating Margin | -14.8% | -14.8% | -15.8% | -0.4% | 1.7% |
| Net Margin | -16.6% | -16.6% | -60.7% | -3.3% | -1.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.44 | 0.44 | 0.44 | 0.33 | 0.30 |
| Current Ratio | 1.47 | 1.47 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.4M | $-2.4M | $-1.2M | $-1.2M | $-5.5M |
| Returns | |||||
| ROE | -17.6% | -17.6% | -59.6% | -3.3% | -1.5% |
| Valuation | |||||
| EV/EBITDA | — | — | — | 20.62 | 18.55 |
| P/B | 0.83 | 0.83 | 0.53 | 0.88 | 1.02 |
| Growth & Yield | |||||
| Revenue Growth | -6.4% | -6.4% | -36.8% | -0.2% | — |
| EPS Growth | 75.5% | 75.5% | -1059.6% | -92.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+45.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.01 → -0.25
Residual
+45.5%
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.