Industrials / Specialty Business ServicesMilan
$1.50
+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 35% · confianza 12%
FCF escenarios
weak_data · normalized FCF $-489874.00 · quality 25.7/100
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
18/100
F
Piotroski
5/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$5M
P/E
30.0x
↑EV/EBITDA
N/A
•ROE
4.1%
↓Gross Margin
35.7%
↑Debt/Equity
1.95
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+33.3%
FCF CAGR
—
FCF margin
-4.9%
FCF / Net income
-11.61x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $35.7M · net income $151838.0 · FCF $-1.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $35.7M | $35.7M | $26.6M | $20.1M |
| Net Income | $151838.00 | $151838.00 | $360228.00 | $494000.00 |
| EBITDA | $2.7M | $2.7M | $2.3M | $2.0M |
| EPS | — | — | 0.12 | 0.16 |
| Gross Margin | 35.7% | 35.7% | 42.1% | 44.8% |
| Operating Margin | 2.8% | 2.8% | 4.3% | 4.4% |
| Net Margin | 0.4% | 0.4% | 1.4% | 2.5% |
| Balance Sheet | ||||
| Debt/Equity | 1.95 | 1.95 | 2.34 | 2.78 |
| Cash Flow | ||||
| Free Cash Flow | $-1.8M | $-1.8M | $-489874.00 | $2.0M |
| Returns | ||||
| ROE | 4.1% | 4.1% | 13.2% | 21.2% |
| Valuation | ||||
| P/E | 30.00 | 30.00 | — | — |
| Growth & Yield | ||||
| Revenue Growth | 34.2% | 34.2% | 32.4% | — |
| EPS Growth | — | — | -27.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-52.2%
Start / end P/E
n/dx → n/dx
EPS bridge
0.12 → n/d
Residual
-52.2%
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.