Communication Services / Telecom ServicesMilan
$1.59
-0.02 (-1.24%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $778000.00 · quality 49.7/100
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
45/100
C
Piotroski
5/9
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
$21M
P/E
53.2x
↑EV/EBITDA
32.5x
↑ROE
-0.2%
↓Gross Margin
N/A
•Debt/Equity
0.22
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+12.7%
FCF CAGR
-42.5%
FCF margin
2.9%
FCF / Net income
-40.95x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $27.0M · net income $-19000.0 · FCF $778000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $27.0M | $27.0M | $24.0M | $23.6M | $18.9M |
| Net Income | $-19000.00 | $-19000.00 | $-372000.00 | $3.2M | $3.1M |
| EBITDA | $664000.00 | $664000.00 | $1.1M | $4.7M | $4.5M |
| EPS | -0.00 | -0.00 | -0.03 | 0.24 | 0.23 |
| Gross Margin | — | — | — | 100.0% | 100.0% |
| Operating Margin | 1.2% | 1.2% | 18.3% | 16.4% | 20.3% |
| Net Margin | -0.1% | -0.1% | -1.5% | 13.4% | 16.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.22 | 0.22 | 0.20 | 0.36 | 0.53 |
| Current Ratio | 0.91 | 0.91 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $778000.00 | $778000.00 | $1.9M | $482000.00 | $4.1M |
| Returns | |||||
| ROE | -0.2% | -0.2% | -4.0% | 33.6% | 50.6% |
| Valuation | |||||
| P/E | 53.17 | 53.17 | — | 9.47 | 12.07 |
| EV/EBITDA | 32.50 | 32.50 | 17.93 | 6.68 | 8.38 |
| P/B | 2.34 | 2.34 | 2.15 | 3.18 | 6.11 |
| Growth & Yield | |||||
| Revenue Growth | 12.4% | 12.4% | 1.6% | 25.4% | — |
| EPS Growth | 94.9% | 94.9% | -111.7% | 3.3% | — |
Revenue, Net Income & Free Cash Flow ($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
+40.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.03 → -0.00
Residual
+40.5%
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.