Industrials / Consulting ServicesMilan
$3.24
+0.04 (+1.25%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $-589500.00 · quality 56.3/100
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
43/100
C
Piotroski
6/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
8/100
SEC 0%
Sin guardar todavía.
Market Cap
$47M
P/E
54.0x
↑EV/EBITDA
9.0x
↓ROE
6.5%
↑Gross Margin
100.7%
↑Debt/Equity
0.61
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2024 · 1 años de histórico normalizado
Revenue CAGR
+50.8%
FCF CAGR
—
FCF margin
-4.7%
FCF / Net income
-1.40x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $24.8M · net income $823600.0 · FCF $-1.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 |
|---|---|---|---|
| Income Statement | |||
| Revenue | $24.8M | $24.8M | $16.4M |
| Net Income | $823600.00 | $823600.00 | $196000.00 |
| EBITDA | $5.2M | $5.2M | $2.0M |
| EPS | 0.06 | 0.06 | 0.01 |
| Gross Margin | 100.7% | 100.7% | 97.1% |
| Operating Margin | 3.6% | 3.6% | 1.3% |
| Net Margin | 3.3% | 3.3% | 1.2% |
| Balance Sheet | |||
| Debt/Equity | 0.61 | 0.61 | 0.44 |
| Cash Flow | |||
| Free Cash Flow | $-1.2M | $-1.2M | $-27000.00 |
| Returns | |||
| ROE | 6.5% | 6.5% | 1.5% |
| Valuation | |||
| P/E | 54.00 | 54.00 | — |
| EV/EBITDA | 9.05 | 9.05 | — |
| P/B | 3.52 | 3.52 | — |
| Growth & Yield | |||
| Revenue Growth | 50.8% | 50.8% | — |
| EPS Growth | 320.2% | 320.2% | — |
| Dividend Yield | 0.5% | 0.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
69.1%
EPS terminal req.
$0.29
Spread vs growth
251.1%
5Y implied EPS CAGR
42.4%
EPS terminal req.
$0.35
Spread vs growth
277.8%
10Y implied EPS CAGR
25.1%
EPS terminal req.
$0.56
Spread vs growth
295.1%
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
+9.3%
Start / end P/E
210.5x → 54.5x
EPS bridge
0.01 → 0.06
Residual
-237.3%
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.