Communication Services / Telecom ServicesMilan
$2.87
+0.02 (+0.53%)
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 19%
FCF escenarios
weak_data · normalized FCF $-4.4M · quality 49.3/100
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
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$87M
P/E
12.5x
↓EV/EBITDA
3.6x
↓ROE
10.4%
↑Gross Margin
90.5%
↑Debt/Equity
0.09
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2023 · 2 años de histórico normalizado
Revenue CAGR
+59.9%
FCF CAGR
—
FCF margin
1.5%
FCF / Net income
0.21x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $93.3M · net income $6.7M · FCF $1.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2023 | 2022 | 2021 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $93.3M | $93.3M | $51.3M | $36.5M |
| Net Income | $6.7M | $6.7M | $7.5M | $7.8M |
| EBITDA | $22.4M | $22.4M | $16.5M | $14.0M |
| EPS | 0.67 | 0.67 | 2.96 | 0.32 |
| Gross Margin | 90.5% | 90.5% | 84.6% | 79.1% |
| Operating Margin | 13.9% | 13.9% | 22.0% | 25.8% |
| Net Margin | 7.2% | 7.2% | 14.6% | 21.5% |
| Balance Sheet | ||||
| Debt/Equity | 0.09 | 0.09 | 0.60 | 0.41 |
| Current Ratio | 1.25 | 1.25 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $1.4M | $1.4M | $-4.4M | $-5.3M |
| Returns | ||||
| ROE | 10.4% | 10.4% | 20.3% | 27.0% |
| Valuation | ||||
| P/E | 12.48 | 12.48 | 1.70 | 16.67 |
| EV/EBITDA | 3.58 | 3.58 | 8.23 | 9.61 |
| P/B | 1.35 | 1.35 | 3.41 | 4.50 |
| Growth & Yield | ||||
| Revenue Growth | 81.6% | 81.6% | 40.8% | — |
| EPS Growth | -77.4% | -77.4% | 830.8% | — |
| Dividend Yield | 0.3% | 0.3% | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-27.6%
EPS terminal req.
$0.25
Spread vs growth
-49.8%
5Y implied EPS CAGR
-14.4%
EPS terminal req.
$0.31
Spread vs growth
-63.0%
10Y implied EPS CAGR
-3.0%
EPS terminal req.
$0.50
Spread vs growth
-74.4%
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
-1.5%
Start / end P/E
1.0x → 4.2x
EPS bridge
2.96 → 0.67
Residual
-257.9%
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.