Real Estate / Real Estate ServicesMilan
$0.04
-0.00 (-2.63%)
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
15/100
F
Piotroski
4/9
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
$237057
P/E
N/A
•EV/EBITDA
N/A
•ROE
-79.2%
↓Gross Margin
94.6%
↑Debt/Equity
0.23
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+14.7%
FCF CAGR
—
FCF margin
-3.8%
FCF / Net income
0.12x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.8M · net income $-1.9M · FCF $-222954.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.8M | $5.8M | $5.5M | $5.1M | $3.8M |
| Net Income | $-1.9M | $-1.9M | $-1.9M | $-1.2M | $-5.3M |
| EBITDA | $-1.2M | $-1.2M | $-1.4M | $-749566.00 | $-6.8M |
| EPS | — | — | -0.43 | -0.54 | -5.56 |
| Gross Margin | 94.6% | 94.6% | 83.4% | 57.6% | 58.1% |
| Operating Margin | -27.1% | -27.1% | -28.8% | -12.4% | -179.0% |
| Net Margin | -32.1% | -32.1% | -35.1% | -23.6% | -137.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.23 | 0.23 | 0.10 | 6.44 | 7.32 |
| Current Ratio | 0.79 | 0.79 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-222954.00 | $-222954.00 | $-1.3M | $-2.3M | $-2.4M |
| Returns | |||||
| ROE | -79.2% | -79.2% | -45.9% | -155.0% | -1428.9% |
| Valuation | |||||
| P/B | — | — | — | 9.74 | 7.97 |
| Growth & Yield | |||||
| Revenue Growth | 5.3% | 5.3% | 9.2% | 31.4% | — |
| EPS Growth | — | — | 20.1% | 90.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-92.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.43 → n/d
Residual
-92.1%
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.