Communication Services / Advertising AgenciesMilan
$1.36
+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 25%
FCF escenarios
weak_data · normalized FCF $-15.1M · quality 77.0/100
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
3/9
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
$7M
P/E
N/A
•EV/EBITDA
N/A
•ROE
122.6%
↑Gross Margin
-46.8%
↓Debt/Equity
-0.47
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-5.7%
FCF CAGR
—
FCF margin
-17.7%
FCF / Net income
0.09x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $73.9M · net income $-145.8M · FCF $-13.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $73.9M | $73.9M | $103.8M | $130.5M | $88.2M |
| Net Income | $-145.8M | $-145.8M | $-41.0M | $10.3M | $8.9M |
| EBITDA | $-139.6M | $-139.6M | $-43.0M | $15.9M | $15.6M |
| EPS | — | — | -12.66 | 2.92 | 2.70 |
| Gross Margin | -46.8% | -46.8% | 4.4% | 35.4% | 37.3% |
| Operating Margin | -152.8% | -152.8% | -44.3% | 10.8% | 16.0% |
| Net Margin | -197.4% | -197.4% | -39.5% | 7.9% | 10.0% |
| Balance Sheet | |||||
| Debt/Equity | -0.47 | -0.47 | 4.25 | 1.01 | 0.58 |
| Current Ratio | 0.12 | 0.12 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-13.0M | $-13.0M | $-15.1M | $-21.7M | — |
| Returns | |||||
| ROE | 122.6% | 122.6% | -338.5% | 22.7% | 25.3% |
| Valuation | |||||
| P/E | — | — | — | 10.73 | 14.26 |
| EV/EBITDA | — | — | — | 9.72 | 9.27 |
| P/B | — | — | 2.23 | 2.43 | 3.60 |
| Growth & Yield | |||||
| Revenue Growth | -28.9% | -28.9% | -20.4% | 48.0% | — |
| EPS Growth | — | — | -533.7% | 8.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-12.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-12.66 → n/d
Residual
-12.8%
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.