Consumer Cyclical / Internet RetailMilan
$0.04
-0.00 (-7.83%)
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 19%
FCF escenarios
weak_data · normalized FCF $1.6M · quality 49.0/100
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
17/100
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
$2M
P/E
N/A
•EV/EBITDA
N/A
•ROE
107.2%
↑Gross Margin
-1.4%
↓Debt/Equity
-0.48
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-28.3%
FCF CAGR
—
FCF margin
7.0%
FCF / Net income
-0.05x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $14.2M · net income $-20.3M · FCF $991000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $14.2M | $14.2M | $21.3M | $19.7M | $38.5M |
| Net Income | $-20.3M | $-20.3M | $-3.9M | $119000.00 | $-4.6M |
| EBITDA | $-18.1M | $-18.1M | $-1.9M | $1.1M | $-1.9M |
| EPS | -0.61 | -0.61 | -0.12 | 0.01 | -0.21 |
| Gross Margin | -1.4% | -1.4% | 3.8% | 9.2% | 12.4% |
| Operating Margin | -21.6% | -21.6% | -15.1% | -0.9% | -6.0% |
| Net Margin | -143.6% | -143.6% | -18.6% | 0.6% | -12.0% |
| Balance Sheet | |||||
| Debt/Equity | -0.48 | -0.48 | 8.32 | 30.20 | -7.80 |
| Current Ratio | 0.20 | 0.20 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $991000.00 | $991000.00 | $1.6M | $1.7M | $-4.4M |
| Returns | |||||
| ROE | 107.2% | 107.2% | -286.6% | 29.2% | 201.4% |
| Valuation | |||||
| P/E | — | — | — | 141.54 | — |
| EV/EBITDA | — | — | — | 33.68 | — |
| P/B | — | — | 11.35 | 59.44 | — |
| Growth & Yield | |||||
| Revenue Growth | -33.3% | -33.3% | 7.7% | -48.7% | — |
| EPS Growth | -415.6% | -415.6% | -1620.7% | 103.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-84.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.12 → -0.61
Residual
-84.6%
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.