Financial Services / Credit ServicesMilan
$0.93
-0.00 (-0.43%)
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 0.0/100
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
22/100
D
Piotroski
1/9
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
$12M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-23.4%
↓Gross Margin
76.6%
↑Debt/Equity
0.14
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+5.9%
FCF CAGR
—
FCF margin
-30.9%
FCF / Net income
0.72x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.3M · net income $-2.3M · FCF $-1.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.3M | $5.3M | $8.6M | $2.6M | $4.4M |
| Net Income | $-2.3M | $-2.3M | $1.0M | $-3.4M | $-62367.00 |
| EBITDA | $-1.3M | $-1.3M | $2.3M | $-2.5M | $877209.00 |
| EPS | — | — | — | -0.26 | -0.00 |
| Gross Margin | 76.6% | 76.6% | 87.7% | 56.7% | 80.3% |
| Operating Margin | -34.4% | -34.4% | 18.0% | -122.5% | 3.1% |
| Net Margin | -43.0% | -43.0% | 12.0% | -131.9% | -1.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.14 | 0.14 | 0.11 | 0.12 | 0.09 |
| Current Ratio | 4.32 | 4.32 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.6M | $-1.6M | $86856.00 | $-3.6M | $-7.7M |
| Returns | |||||
| ROE | -23.4% | -23.4% | 8.7% | -31.0% | -0.4% |
| Valuation | |||||
| EV/EBITDA | — | — | 10.77 | — | 70.70 |
| P/B | 1.23 | 1.23 | 2.15 | 4.68 | 4.61 |
| Growth & Yield | |||||
| Revenue Growth | -38.8% | -38.8% | 234.9% | -42.0% | — |
| EPS Growth | — | — | — | -5340.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-44.5%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
-44.5%
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.