Communication Services / Advertising AgenciesMilan
$2.20
+0.00 (+0.00%)
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 19%
FCF escenarios
weak_data · normalized FCF $-1.2M · quality 50.3/100
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
19/100
F
Piotroski
2/9
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
$6M
P/E
N/A
•EV/EBITDA
18.4x
↑ROE
-21.2%
↓Gross Margin
96.2%
↑Debt/Equity
0.93
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+48.3%
FCF CAGR
—
FCF margin
-14.4%
FCF / Net income
1.90x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.6M · net income $-653046.0 · FCF $-1.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.6M | $8.6M | $6.7M | $4.9M | $2.6M |
| Net Income | $-653046.00 | $-653046.00 | $356436.00 | $-40380.00 | $-183394.00 |
| EBITDA | $436074.00 | $436074.00 | $1.4M | $632959.00 | $242183.00 |
| EPS | -0.27 | -0.27 | — | -0.02 | -0.08 |
| Gross Margin | 96.2% | 96.2% | 97.2% | 96.4% | 92.1% |
| Operating Margin | -5.5% | -5.5% | 9.2% | 3.3% | -3.1% |
| Net Margin | -7.6% | -7.6% | 5.3% | -0.8% | -7.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.93 | 0.93 | 0.43 | 0.41 | 1.45 |
| Cash Flow | |||||
| Free Cash Flow | $-1.2M | $-1.2M | $-565957.00 | $-1.2M | $-2.3M |
| Returns | |||||
| ROE | -21.2% | -21.2% | 9.0% | -1.3% | -19.4% |
| Valuation | |||||
| EV/EBITDA | 18.38 | 18.38 | 8.88 | 25.81 | — |
| P/B | 1.74 | 1.74 | 2.85 | 5.16 | — |
| Growth & Yield | |||||
| Revenue Growth | 28.9% | 28.9% | 37.0% | 84.7% | — |
| EPS Growth | — | — | — | 77.8% | — |
| Dividend Yield | 0.4% | 0.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-50.2%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → -0.27
Residual
-50.7%
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.