Financial Services / Asset ManagementMilan
$0.12
-0.00 (-1.65%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 0.0/100
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
1/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$24M
P/E
N/A
•EV/EBITDA
167.3x
↑ROE
-2.5%
↓Gross Margin
55.3%
↑Debt/Equity
0.16
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-20.3%
FCF / Net income
1.47x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.4M · net income $-1.2M · FCF $-1.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $8.4M | $8.4M | $5.8M | $5.0M | $5.2M | — |
| Net Income | $-1.2M | $-1.2M | $7.6M | $-3.2M | $-2.7M | — |
| EBITDA | $172082.00 | $172082.00 | $9.1M | $-1.0M | $-2.2M | — |
| EPS | -0.01 | -0.01 | 0.05 | -0.06 | -0.05 | — |
| Gross Margin | 55.3% | 55.3% | 28.7% | 64.4% | 55.3% | — |
| Operating Margin | 0.8% | 0.8% | -41.1% | -55.5% | -47.1% | — |
| Net Margin | -13.8% | -13.8% | 131.7% | -62.9% | -51.3% | — |
| Balance Sheet | ||||||
| Debt/Equity | 0.16 | 0.16 | — | 0.15 | 0.14 | 0.22 |
| Current Ratio | 0.61 | 0.61 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $-1.7M | $-1.7M | — | $-182549.00 | $-997023.00 | $-1.9M |
| Returns | ||||||
| ROE | -2.5% | -2.5% | — | -9.4% | -6.9% | — |
| Valuation | ||||||
| P/E | — | — | 3.53 | — | — | — |
| EV/EBITDA | 167.31 | 167.31 | 2.97 | — | — | — |
| P/B | 0.52 | 0.52 | — | 0.45 | 0.49 | — |
| Growth & Yield | ||||||
| Revenue Growth | 45.1% | 45.1% | 15.2% | -3.2% | — | — |
| EPS Growth | -112.5% | -112.5% | 182.1% | -13.8% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-30.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.05 → -0.01
Residual
-30.4%
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.