Technology / Software - ApplicationMilan
$0.46
+0.02 (+5.05%)
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 34% · confianza 14%
FCF escenarios
weak_data · normalized FCF $-2.0M · quality 36.3/100
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
22/100
D
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
$9M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-316.9%
↓Gross Margin
64.9%
↑Debt/Equity
4.88
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+33.8%
FCF CAGR
—
FCF margin
-44.2%
FCF / Net income
1.19x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.5M · net income $-1.7M · FCF $-2.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.5M | $4.5M | $3.5M | $3.1M | $1.9M |
| Net Income | $-1.7M | $-1.7M | $-1.4M | $-1.2M | $-293349.00 |
| EBITDA | $-144746.00 | $-144746.00 | $-758212.00 | $-1.1M | $-229271.00 |
| EPS | — | — | -0.10 | -0.09 | -0.03 |
| Gross Margin | 64.9% | 64.9% | 44.9% | -14.2% | 6.3% |
| Operating Margin | -12.7% | -12.7% | -35.2% | -49.6% | -15.2% |
| Net Margin | -37.0% | -37.0% | -39.7% | -38.7% | -15.7% |
| Balance Sheet | |||||
| Debt/Equity | 4.88 | 4.88 | 1.11 | 0.56 | 0.01 |
| Current Ratio | 0.45 | 0.45 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.0M | $-2.0M | $-1.5M | $-2.0M | $127518.00 |
| Returns | |||||
| ROE | -316.9% | -316.9% | -93.0% | -41.2% | -65.7% |
| Valuation | |||||
| P/B | 12.77 | 12.77 | 3.96 | 2.25 | — |
| Growth & Yield | |||||
| Revenue Growth | 29.3% | 29.3% | 13.5% | 63.2% | — |
| EPS Growth | — | — | -4.0% | -267.5% | — |
Revenue, Net Income & Free Cash Flow ($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
+51.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.10 → n/d
Residual
+51.7%
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.