Consumer Cyclical / Footwear & AccessoriesMilan
$1.82
+0.20 (+11.98%)
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 16%
FCF escenarios
weak_data · normalized FCF $-1.0M · quality 33.7/100
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
41/100
C
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
$14M
P/E
506.2x
↑EV/EBITDA
7.4x
↓ROE
0.3%
↓Gross Margin
76.2%
↑Debt/Equity
1.04
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+30.6%
FCF CAGR
—
FCF margin
-5.4%
FCF / Net income
-36.76x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $19.3M · net income $28522.0 · FCF $-1.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $19.3M | $19.3M | $15.6M | $10.3M | $8.6M |
| Net Income | $28522.00 | $28522.00 | $41031.00 | $134257.00 | $282000.00 |
| EBITDA | $3.1M | $3.1M | $2.8M | $2.1M | $1.4M |
| EPS | 0.00 | 0.00 | 0.01 | 0.02 | 0.04 |
| Gross Margin | 76.2% | 76.2% | 92.2% | 92.0% | 89.7% |
| Operating Margin | 6.3% | 6.3% | 6.8% | 7.4% | 4.1% |
| Net Margin | 0.1% | 0.1% | 0.3% | 1.3% | 3.3% |
| Balance Sheet | |||||
| Debt/Equity | 1.04 | 1.04 | 1.08 | 1.27 | 0.84 |
| Current Ratio | 1.22 | 1.22 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.0M | $-1.0M | $2.3M | $-1.9M | $-1.6M |
| Returns | |||||
| ROE | 0.3% | 0.3% | 0.4% | 2.0% | 6.3% |
| Valuation | |||||
| P/E | 506.24 | 506.24 | 336.44 | 62.53 | — |
| EV/EBITDA | 7.35 | 7.35 | 7.43 | 6.77 | — |
| P/B | 1.45 | 1.45 | 1.40 | 1.27 | — |
| Growth & Yield | |||||
| Revenue Growth | 23.2% | 23.2% | 51.5% | 19.4% | — |
| EPS Growth | -31.5% | -31.5% | -72.8% | -52.4% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
255.5%
EPS terminal req.
$0.16
Spread vs growth
-287.0%
5Y implied EPS CAGR
122.4%
EPS terminal req.
$0.20
Spread vs growth
-153.8%
10Y implied EPS CAGR
56.4%
EPS terminal req.
$0.32
Spread vs growth
-87.9%
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
-21.8%
Start / end P/E
454.3x → 518.7x
EPS bridge
0.01 → 0.00
Residual
-4.5%
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.