Technology / Information Technology ServicesMilan
$5.86
+0.10 (+1.74%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $5.0M · quality 85.0/100
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
64/100
B
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
$180M
P/E
24.4x
↑EV/EBITDA
9.8x
↓ROE
11.1%
↑Gross Margin
61.8%
↑Debt/Equity
0.13
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+33.1%
FCF CAGR
+31.5%
FCF margin
9.7%
FCF / Net income
1.26x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $89.6M · net income $6.9M · FCF $8.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $89.6M | $89.6M | $57.5M | $46.5M | $38.0M |
| Net Income | $6.9M | $6.9M | $6.2M | $4.2M | $3.7M |
| EBITDA | $17.3M | $17.3M | $12.2M | $9.3M | $7.1M |
| EPS | 0.22 | 0.22 | 0.22 | 0.14 | 0.12 |
| Gross Margin | 61.8% | 61.8% | 62.2% | 63.2% | 64.0% |
| Operating Margin | 11.4% | 11.4% | 14.6% | 15.9% | 16.4% |
| Net Margin | 7.7% | 7.7% | 10.8% | 9.1% | 9.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.13 | 0.13 | 0.12 | 0.35 | 0.52 |
| Current Ratio | 1.66 | 1.66 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $8.7M | $8.7M | $4.8M | $5.0M | $3.8M |
| Returns | |||||
| ROE | 11.1% | 11.1% | 10.9% | 22.1% | 23.1% |
| Valuation | |||||
| P/E | 24.42 | 24.42 | 23.61 | — | — |
| EV/EBITDA | 9.85 | 9.85 | 11.78 | — | — |
| P/B | 2.94 | 2.94 | 2.84 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 55.9% | 55.9% | 23.7% | 22.3% | — |
| EPS Growth | 0.7% | 0.7% | 57.1% | 14.7% | — |
| Dividend Yield | 0.7% | 0.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
33.0%
EPS terminal req.
$0.52
Spread vs growth
-32.3%
5Y implied EPS CAGR
23.3%
EPS terminal req.
$0.63
Spread vs growth
-22.6%
10Y implied EPS CAGR
16.4%
EPS terminal req.
$1.01
Spread vs growth
-15.7%
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
-3.2%
Start / end P/E
27.8x → 26.5x
EPS bridge
0.22 → 0.22
Residual
-0.0%
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.