Communication Services / Telecom ServicesMilan
$0.08
+0.00 (+4.57%)
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 18%
FCF escenarios
weak_data · normalized FCF $-8.4M · quality 46.7/100
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
36/100
D
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
$37M
P/E
N/A
•EV/EBITDA
7.6x
↓ROE
404.7%
↑Gross Margin
28.4%
↓Debt/Equity
-7.32
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+14.6%
FCF CAGR
—
FCF margin
0.6%
FCF / Net income
-0.02x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $217.0M · net income $-58.0M · FCF $1.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $217.0M | $217.0M | $231.2M | $100.1M | $144.2M |
| Net Income | $-58.0M | $-58.0M | $-62.4M | $-36.9M | $-20.6M |
| EBITDA | $15.7M | $15.7M | $23.3M | $8.2M | $26.9M |
| EPS | -0.24 | -0.24 | -0.31 | -0.33 | -0.40 |
| Gross Margin | 28.4% | 28.4% | 32.3% | 25.6% | 27.0% |
| Operating Margin | -20.6% | -20.6% | -20.3% | -33.6% | -10.5% |
| Net Margin | -26.7% | -26.7% | -27.0% | -36.9% | -14.3% |
| Balance Sheet | |||||
| Debt/Equity | -7.32 | -7.32 | 3.84 | 1.64 | -1.23 |
| Cash Flow | |||||
| Free Cash Flow | $1.4M | $1.4M | $-8.4M | $-18.8M | $-4.6M |
| Returns | |||||
| ROE | 404.7% | 404.7% | -255.6% | -56.7% | 25.3% |
| Valuation | |||||
| EV/EBITDA | 7.58 | 7.58 | 9.21 | 28.19 | 7.10 |
| P/B | — | — | 5.26 | 2.02 | — |
| Growth & Yield | |||||
| Revenue Growth | -6.2% | -6.2% | 131.1% | -30.6% | — |
| EPS Growth | 21.9% | 21.9% | 6.7% | 18.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-34.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.31 → -0.24
Residual
-34.2%
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.