Utilities / Utilities - Regulated GasMilan
$0.10
+0.00 (+0.00%)
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 22%
FCF escenarios
weak_data · normalized FCF $-2.6M · quality 62.7/100
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
6/100
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
-1476.3%
↓Gross Margin
2.3%
↓Debt/Equity
1.19
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-484.4%
FCF / Net income
0.88x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $649000.0 · net income $-3.6M · FCF $-3.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $649000.00 | $649000.00 | $1.2M | $1.3M | — |
| Net Income | $-3.6M | $-3.6M | $-3.0M | $-2.3M | $-287000.00 |
| EBITDA | $-3.5M | $-3.5M | $-2.9M | $-2.2M | $-142000.00 |
| EPS | -0.50 | -0.50 | -0.76 | -1.20 | -0.17 |
| Gross Margin | 2.3% | 2.3% | 2.2% | 0.3% | — |
| Operating Margin | -516.0% | -516.0% | -242.5% | -166.5% | — |
| Net Margin | -548.2% | -548.2% | -244.6% | -168.3% | — |
| Balance Sheet | |||||
| Debt/Equity | 1.19 | 1.19 | 0.12 | 0.71 | 1.15 |
| Current Ratio | 1.21 | 1.21 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-3.1M | $-3.1M | $-2.6M | $-2.5M | $-694000.00 |
| Returns | |||||
| ROE | -1476.3% | -1476.3% | -124.4% | -149.8% | -28.8% |
| Valuation | |||||
| P/B | 2.97 | 2.97 | 0.00 | 0.07 | 0.22 |
| Growth & Yield | |||||
| Revenue Growth | -47.4% | -47.4% | -8.0% | — | — |
| EPS Growth | 34.4% | 34.4% | 36.9% | -585.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-45.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.76 → -0.50
Residual
-45.7%
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.