Communication Services / Internet Content & InformationMilan
$0.16
+0.00 (+1.57%)
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 33% · confianza 25%
FCF escenarios
weak_data · normalized FCF $-1.6M · quality 77.7/100
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
6/9
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
$3M
P/E
87.1x
↑EV/EBITDA
4.5x
↓ROE
0.9%
↓Gross Margin
88.1%
↑Debt/Equity
0.16
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+4.2%
FCF CAGR
—
FCF margin
-67.8%
FCF / Net income
-41.46x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.4M · net income $39343.0 · FCF $-1.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.4M | $2.4M | $1.8M | $1.7M | $2.1M |
| Net Income | $39343.00 | $39343.00 | $-247111.00 | $-1.4M | $-5.2M |
| EBITDA | $897860.00 | $897860.00 | $386857.00 | $-860759.00 | $-4.7M |
| EPS | 0.00 | 0.00 | -0.01 | -0.07 | -0.46 |
| Gross Margin | 88.1% | 88.1% | 83.4% | 78.3% | 99.4% |
| Operating Margin | 3.7% | 3.7% | -12.1% | -20.3% | -42.4% |
| Net Margin | 1.6% | 1.6% | -14.0% | -82.0% | -246.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.16 | 0.16 | 0.27 | 0.03 | 0.03 |
| Current Ratio | 2.61 | 2.61 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.6M | $-1.6M | $-1.1M | $-1.7M | $-1.2M |
| Returns | |||||
| ROE | 0.9% | 0.9% | -8.7% | -48.8% | -159.4% |
| Valuation | |||||
| P/E | 87.11 | 87.11 | — | — | — |
| EV/EBITDA | 4.53 | 4.53 | 37.52 | — | — |
| P/B | 0.81 | 0.81 | 4.97 | 0.95 | 1.34 |
| Growth & Yield | |||||
| Revenue Growth | 36.4% | 36.4% | 3.2% | -19.7% | — |
| EPS Growth | 115.5% | 115.5% | 83.6% | 84.2% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
97.7%
EPS terminal req.
$0.01
Spread vs growth
17.8%
5Y implied EPS CAGR
56.4%
EPS terminal req.
$0.02
Spread vs growth
59.1%
10Y implied EPS CAGR
31.2%
EPS terminal req.
$0.03
Spread vs growth
84.3%
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
-67.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → 0.00
Residual
-67.8%
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.