Real Estate / Real Estate ServicesMilan
$0.02
+0.00 (+4.43%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 0.0/100
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
16/100
F
Piotroski
2/9
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
$33M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-918.6%
↓Gross Margin
80.6%
↑Debt/Equity
0.53
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-39.3%
FCF CAGR
—
FCF margin
-22955.2%
FCF / Net income
0.65x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $134000.0 · net income $-47.5M · FCF $-30.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $134000.00 | $134000.00 | $595.6M | $370000.00 | $599000.00 |
| Net Income | $-47.5M | $-47.5M | $10.6M | $-53.8M | $-24.9M |
| EBITDA | $-45.7M | $-45.7M | $12.3M | $-39.8M | $-13.7M |
| EPS | -0.03 | -0.03 | 0.01 | -0.03 | -0.01 |
| Gross Margin | 80.6% | 80.6% | 8.4% | 36.5% | 43.7% |
| Operating Margin | -34838.1% | -34838.1% | 4.9% | -11328.9% | -2767.3% |
| Net Margin | -35414.9% | -35414.9% | 1.8% | -14536.5% | -4162.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.53 | 0.53 | 0.00 | 13.49 | 5.40 |
| Current Ratio | 1.55 | 1.55 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-30.8M | $-30.8M | $40.1M | $-44.2M | $-37.3M |
| Returns | |||||
| ROE | -918.6% | -918.6% | 20.2% | -128.1% | -26.0% |
| Valuation | |||||
| P/E | — | — | 5.75 | — | — |
| EV/EBITDA | — | — | 0.89 | — | — |
| P/B | 6.41 | 6.41 | 1.16 | 5.07 | 2.36 |
| Growth & Yield | |||||
| Revenue Growth | -100.0% | -100.0% | 160873.8% | -38.2% | — |
| EPS Growth | -545.7% | -545.7% | 119.8% | -116.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-21.1%
Start / end P/E
n/dx → n/dx
EPS bridge
0.01 → -0.03
Residual
-21.1%
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.