Basic Materials / Specialty ChemicalsMilan
$1.31
+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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $-1.6M · quality 62.0/100
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
21/100
D
Piotroski
5/9
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
$4M
P/E
10.1x
↓EV/EBITDA
N/A
•ROE
16.0%
↑Gross Margin
58.3%
↑Debt/Equity
1.16
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+14.7%
FCF CAGR
—
FCF margin
-33.6%
FCF / Net income
-5.97x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.6M · net income $373307.0 · FCF $-2.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $6.6M | $6.6M | $5.3M | $5.0M |
| Net Income | $373307.00 | $373307.00 | $-38730.00 | $-187000.00 |
| EBITDA | $1.0M | $1.0M | $350134.00 | $-2000.00 |
| EPS | — | — | -0.01 | -0.07 |
| Gross Margin | 58.3% | 58.3% | 56.9% | 36.6% |
| Operating Margin | 12.1% | 12.1% | 9.5% | -1.0% |
| Net Margin | 5.6% | 5.6% | -0.7% | -3.7% |
| Balance Sheet | ||||
| Debt/Equity | 1.16 | 1.16 | 49.14 | 17.39 |
| Current Ratio | 1.43 | 1.43 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $-2.2M | $-2.2M | $-874079.00 | — |
| Returns | ||||
| ROE | 16.0% | 16.0% | -70.4% | -192.8% |
| Valuation | ||||
| P/E | 10.08 | 10.08 | — | — |
| Growth & Yield | ||||
| Revenue Growth | 26.0% | 26.0% | 4.4% | — |
| EPS Growth | — | — | 79.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-56.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → n/d
Residual
-56.3%
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.