Technology / Information Technology ServicesMilan
$1.17
+0.07 (+9.37%)
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 17%
FCF escenarios
weak_data · normalized FCF $-259257.00 · quality 39.7/100
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
24/100
D
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
$9M
P/E
13448.3x
↑EV/EBITDA
39.1x
↑ROE
0.1%
↓Gross Margin
34.0%
↑Debt/Equity
0.49
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-6.9%
FCF CAGR
—
FCF margin
-3.2%
FCF / Net income
-388.69x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.2M · net income $667.0 · FCF $-259257.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.2M | $8.2M | $8.7M | $7.6M | $10.1M |
| Net Income | $667.00 | $667.00 | $-443334.00 | $-1.3M | $-53899.00 |
| EBITDA | $215499.00 | $215499.00 | $-246488.00 | $-1.2M | $-19341.00 |
| EPS | 0.00 | 0.00 | -0.06 | -0.17 | -0.01 |
| Gross Margin | 34.0% | 34.0% | 33.1% | 26.8% | 34.4% |
| Operating Margin | -1.7% | -1.7% | -5.3% | -16.7% | 1.5% |
| Net Margin | 0.0% | 0.0% | -5.1% | -17.4% | -0.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.49 | 0.49 | 0.65 | 0.34 | 0.17 |
| Cash Flow | |||||
| Free Cash Flow | $-259257.00 | $-259257.00 | $399072.00 | $-635947.00 | $-1.8M |
| Returns | |||||
| ROE | 0.1% | 0.1% | -61.1% | -112.4% | -2.4% |
| Valuation | |||||
| P/E | 13448.28 | 13448.28 | — | — | — |
| EV/EBITDA | 39.06 | 39.06 | — | — | — |
| P/B | 8.74 | 8.74 | 2.73 | 3.08 | 4.49 |
| Growth & Yield | |||||
| Revenue Growth | -5.6% | -5.6% | 14.5% | -25.4% | — |
| EPS Growth | 100.2% | 100.2% | 66.2% | -2270.8% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
960.7%
EPS terminal req.
$0.10
Spread vs growth
-860.5%
5Y implied EPS CAGR
328.5%
EPS terminal req.
$0.13
Spread vs growth
-228.3%
10Y implied EPS CAGR
117.1%
EPS terminal req.
$0.20
Spread vs growth
-16.9%
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
-20.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.06 → 0.00
Residual
-20.8%
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.