Technology / Information Technology ServicesKuala Lumpur
$0.06
+0.00 (+10.00%)
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 33% · confianza 22%
FCF escenarios
weak_data · normalized FCF $-6.6M · quality 65.3/100
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
22/100
D
Piotroski
4/9
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
$52M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-19.3%
↓Gross Margin
58.9%
↑Debt/Equity
0.15
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-13.3%
FCF CAGR
—
FCF margin
-81.1%
FCF / Net income
0.47x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.9M · net income $-15.4M · FCF $-7.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.9M | $8.9M | $12.3M | $16.8M | $13.7M |
| Net Income | $-15.4M | $-15.4M | $-28.0M | $-13.5M | $-15.6M |
| EBITDA | $-15.5M | $-15.5M | $-20.8M | $-4.4M | $-8.9M |
| EPS | -0.02 | -0.02 | -0.03 | -0.02 | -0.02 |
| Gross Margin | 58.9% | 58.9% | 64.6% | 50.1% | 32.2% |
| Operating Margin | -193.4% | -193.4% | -231.0% | -72.6% | -102.1% |
| Net Margin | -173.3% | -173.3% | -227.0% | -80.4% | -114.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.15 | 0.15 | 0.22 | 0.24 | 0.27 |
| Cash Flow | |||||
| Free Cash Flow | $-7.2M | $-7.2M | $-6.6M | $-1.5M | $-6.8M |
| Returns | |||||
| ROE | -19.3% | -19.3% | -31.1% | -11.8% | -12.4% |
| Valuation | |||||
| P/B | 0.64 | 0.64 | 1.09 | 0.71 | 0.46 |
| Growth & Yield | |||||
| Revenue Growth | -27.9% | -27.9% | -26.6% | 23.3% | — |
| EPS Growth | 45.2% | 45.2% | -91.7% | 16.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-8.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.03 → -0.02
Residual
-8.3%
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.