Technology / Computer HardwareMilan
$0.66
-0.01 (-1.49%)
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 19%
FCF escenarios
weak_data · normalized FCF $-2.2M · quality 51.3/100
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
14/100
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
$12M
P/E
N/A
•EV/EBITDA
10.6x
↓ROE
-20.4%
↓Gross Margin
42.7%
↑Debt/Equity
1.03
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+0.1%
FCF CAGR
—
FCF margin
-3.7%
FCF / Net income
0.84x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $59.3M · net income $-2.6M · FCF $-2.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $59.3M | $59.3M | $64.7M | $64.1M | $59.0M |
| Net Income | $-2.6M | $-2.6M | $-1.8M | $-1.6M | $104396.00 |
| EBITDA | $2.0M | $2.0M | $4.3M | $3.1M | $3.2M |
| EPS | -0.14 | -0.14 | -0.07 | -0.07 | 0.01 |
| Gross Margin | 42.7% | 42.7% | 45.9% | 43.1% | 41.8% |
| Operating Margin | -1.8% | -1.8% | 4.4% | 0.2% | 2.2% |
| Net Margin | -4.4% | -4.4% | -2.7% | -2.5% | 0.2% |
| Balance Sheet | |||||
| Debt/Equity | 1.03 | 1.03 | 0.96 | 1.17 | 1.46 |
| Current Ratio | 0.85 | 0.85 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.2M | $-2.2M | $-427436.00 | $-8.6M | $-6.9M |
| Returns | |||||
| ROE | -20.4% | -20.4% | -13.1% | -13.1% | 1.2% |
| Valuation | |||||
| P/E | — | — | — | — | 249.96 |
| EV/EBITDA | 10.58 | 10.58 | 9.89 | 20.23 | 10.88 |
| P/B | 0.97 | 0.97 | 2.49 | 4.15 | 3.09 |
| Growth & Yield | |||||
| Revenue Growth | -8.4% | -8.4% | 0.9% | 8.6% | — |
| EPS Growth | -88.0% | -88.0% | -1.2% | -1360.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-16.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.07 → -0.14
Residual
-16.3%
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.