Communication Services / EntertainmentMilan
$0.06
+0.01 (+29.05%)
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 33% · confianza 23%
FCF escenarios
weak_data · normalized FCF $-1.7M · quality 67.0/100
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
43/100
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
$5M
P/E
N/A
•EV/EBITDA
N/A
•ROE
9310.9%
↑Gross Margin
110.9%
↑Debt/Equity
-32.69
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-44.3%
FCF CAGR
—
FCF margin
-32.1%
FCF / Net income
0.08x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.4M · net income $-22.2M · FCF $-1.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.4M | $5.4M | $8.3M | $35.0M | $31.2M |
| Net Income | $-22.2M | $-22.2M | $842000.00 | $-69.3M | $5.5M |
| EBITDA | $-323000.00 | $-323000.00 | $8.1M | $28.0M | $25.6M |
| EPS | -0.32 | -0.32 | 0.01 | -1.42 | 0.13 |
| Gross Margin | 110.9% | 110.9% | 107.0% | 102.0% | 106.8% |
| Operating Margin | -58.5% | -58.5% | -9.1% | 10.1% | 21.9% |
| Net Margin | -410.4% | -410.4% | 10.1% | -197.8% | 17.6% |
| Balance Sheet | |||||
| Debt/Equity | -32.69 | -32.69 | 0.58 | 1.14 | 0.19 |
| Current Ratio | 0.54 | 0.54 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.7M | $-1.7M | $-1.3M | $-6.5M | $-10.8M |
| Returns | |||||
| ROE | 9310.9% | 9310.9% | 4.4% | -491.9% | 6.8% |
| Valuation | |||||
| P/E | — | — | 21.71 | — | 10.25 |
| EV/EBITDA | — | — | 3.38 | 1.25 | 2.57 |
| P/B | — | — | 0.96 | 1.55 | 0.70 |
| Growth & Yield | |||||
| Revenue Growth | -35.1% | -35.1% | -76.2% | 12.2% | — |
| EPS Growth | -2360.0% | -2360.0% | 101.0% | -1192.3% | — |
Revenue, Net Income & Free Cash Flow ($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
+25.1%
Start / end P/E
n/dx → n/dx
EPS bridge
0.01 → -0.32
Residual
+25.1%
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.