Real Estate / Real Estate ServicesMilan
$0.50
+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 12.0/100
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
3/9
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
$30M
P/E
250.0x
↑EV/EBITDA
10.2x
↓ROE
0.3%
↓Gross Margin
99.9%
↑Debt/Equity
1.34
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-15.3%
FCF CAGR
—
FCF margin
-3.2%
FCF / Net income
-29.21x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $91.2M · net income $99000.0 · FCF $-2.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $91.2M | $91.2M | $142.0M | $188.3M | $150.2M |
| Net Income | $99000.00 | $99000.00 | $1.1M | $1.0M | $11.6M |
| EBITDA | $5.5M | $5.5M | $2.9M | $10.4M | $16.2M |
| EPS | 0.00 | 0.00 | 0.02 | 0.02 | 0.19 |
| Gross Margin | 99.9% | 99.9% | 99.9% | 99.9% | 99.9% |
| Operating Margin | -9.4% | -9.4% | -47.7% | 7.6% | 14.9% |
| Net Margin | 0.1% | 0.1% | 0.8% | 0.6% | 7.7% |
| Balance Sheet | |||||
| Debt/Equity | 1.34 | 1.34 | 1.31 | 2.35 | 0.81 |
| Current Ratio | 1.79 | 1.79 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.9M | $-2.9M | $40.3M | $-41.9M | $-2.3M |
| Returns | |||||
| ROE | 0.3% | 0.3% | 2.9% | 2.9% | 34.0% |
| Valuation | |||||
| P/E | 250.00 | 250.00 | 32.00 | 45.65 | 5.39 |
| EV/EBITDA | 10.19 | 10.19 | 20.56 | 10.55 | 4.69 |
| P/B | 0.66 | 0.66 | 0.92 | 1.32 | 1.83 |
| Growth & Yield | |||||
| Revenue Growth | -35.8% | -35.8% | -24.6% | 25.4% | — |
| EPS Growth | -88.9% | -88.9% | 5.9% | -91.2% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
181.0%
EPS terminal req.
$0.04
Spread vs growth
-269.9%
5Y implied EPS CAGR
93.1%
EPS terminal req.
$0.05
Spread vs growth
-182.0%
10Y implied EPS CAGR
45.7%
EPS terminal req.
$0.09
Spread vs growth
-134.6%
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
-29.0%
Start / end P/E
39.1x → 250.0x
EPS bridge
0.02 → 0.00
Residual
-479.3%
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.