Communication Services / EntertainmentMilan
$0.01
-0.00 (-7.69%)
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 $1.4M · 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
28/100
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
$283892
P/E
N/A
•EV/EBITDA
0.8x
↓ROE
-202.6%
↓Gross Margin
166.8%
↑Debt/Equity
0.34
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-24.6%
FCF CAGR
—
FCF margin
71.0%
FCF / Net income
-0.37x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.0M · net income $-3.8M · FCF $1.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.0M | $2.0M | $2.3M | $1.3M | $4.6M |
| Net Income | $-3.8M | $-3.8M | $646530.00 | $-242766.00 | $554012.00 |
| EBITDA | $903159.00 | $903159.00 | $1.7M | $588015.00 | $3.9M |
| EPS | — | — | -0.00 | -0.01 | 0.03 |
| Gross Margin | 166.8% | 166.8% | 133.0% | 233.1% | 162.7% |
| Operating Margin | -197.1% | -197.1% | 29.5% | -17.5% | 12.3% |
| Net Margin | -191.7% | -191.7% | 28.0% | -18.1% | 12.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.34 | 0.34 | 0.57 | 0.61 | — |
| Current Ratio | 0.76 | 0.76 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.4M | $1.4M | $93971.00 | $1.5M | $-1.6M |
| Returns | |||||
| ROE | -202.6% | -202.6% | 11.4% | -7.2% | 15.3% |
| Valuation | |||||
| P/E | — | — | — | — | 9.93 |
| EV/EBITDA | 0.78 | 0.78 | 53.82 | 48.88 | 14.87 |
| P/B | 0.15 | 0.15 | 16.05 | 8.08 | 16.04 |
| Growth & Yield | |||||
| Revenue Growth | -14.0% | -14.0% | 72.5% | -71.1% | — |
| EPS Growth | — | — | 92.9% | -141.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-86.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → n/d
Residual
-86.7%
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.