Industrials / Specialty Business ServicesMilan
$1.22
+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 $-612636.00 · quality 54.0/100
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
32/100
D
Piotroski
6/9
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
$6M
P/E
N/A
•EV/EBITDA
15.5x
↑ROE
-15.1%
↓Gross Margin
103.0%
↑Debt/Equity
0.08
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+17.6%
FCF CAGR
—
FCF margin
3.7%
FCF / Net income
-0.61x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $9.4M · net income $-566165.0 · FCF $343993.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $9.4M | $9.4M | $8.5M | $6.9M | $5.8M |
| Net Income | $-566165.00 | $-566165.00 | $-857871.00 | $-895254.00 | $-864935.00 |
| EBITDA | $360492.00 | $360492.00 | $-88112.00 | $-288648.00 | $-415815.00 |
| EPS | — | — | -0.18 | -0.19 | -0.19 |
| Gross Margin | 103.0% | 103.0% | 101.1% | 99.5% | 97.8% |
| Operating Margin | -4.4% | -4.4% | -10.0% | -13.1% | -15.0% |
| Net Margin | -6.0% | -6.0% | -10.0% | -12.9% | -15.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.08 | 0.08 | 0.10 | 0.05 | 0.04 |
| Current Ratio | 1.68 | 1.68 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $343993.00 | $343993.00 | $-703764.00 | $-612636.00 | $-1.3M |
| Returns | |||||
| ROE | -15.1% | -15.1% | -19.8% | -17.3% | -15.5% |
| Valuation | |||||
| EV/EBITDA | 15.47 | 15.47 | — | — | — |
| P/B | 1.55 | 1.55 | 1.32 | 1.27 | — |
| Growth & Yield | |||||
| Revenue Growth | 9.9% | 9.9% | 23.6% | 19.7% | — |
| EPS Growth | — | — | 4.1% | 1.7% | — |
Revenue, Net Income & Free Cash Flow ($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
+6.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.18 → n/d
Residual
+6.8%
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.