Consumer Cyclical / Internet RetailMilan
$0.55
+0.00 (+0.00%)
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 20%
FCF escenarios
weak_data · normalized FCF $-823391.00 · quality 54.3/100
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
13/100
F
Piotroski
2/9
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
-46.8%
↓Gross Margin
25.4%
↓Debt/Equity
0.19
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-8.8%
FCF CAGR
—
FCF margin
-2.1%
FCF / Net income
0.33x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $39.5M · net income $-2.5M · FCF $-823391.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $39.5M | $39.5M | $47.3M | $57.5M | $52.1M |
| Net Income | $-2.5M | $-2.5M | $-1.3M | $-1.7M | $-2.3M |
| EBITDA | $-1.4M | $-1.4M | $-124847.00 | $-355336.00 | $-1.0M |
| EPS | -0.20 | -0.20 | -0.10 | -0.14 | -0.19 |
| Gross Margin | 25.4% | 25.4% | 29.1% | 30.3% | 28.7% |
| Operating Margin | -5.9% | -5.9% | -2.3% | -2.4% | -3.9% |
| Net Margin | -6.3% | -6.3% | -2.7% | -3.0% | -4.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.19 | 0.19 | 0.14 | 0.15 | 0.19 |
| Current Ratio | 1.21 | 1.21 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-823391.00 | $-823391.00 | $1.5M | $-3.9M | $-4.3M |
| Returns | |||||
| ROE | -46.8% | -46.8% | -16.3% | -18.8% | -20.7% |
| Valuation | |||||
| P/B | 1.25 | 1.25 | 1.56 | 2.80 | 4.04 |
| Growth & Yield | |||||
| Revenue Growth | -16.5% | -16.5% | -17.8% | 10.4% | — |
| EPS Growth | -95.0% | -95.0% | 26.0% | 24.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-44.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.10 → -0.20
Residual
-44.4%
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.