Technology / Electronic ComponentsKuala Lumpur
$0.07
+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 14%
FCF escenarios
weak_data · normalized FCF $170288.00 · quality 27.7/100
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
26/100
D
Piotroski
5/9
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
$87M
P/E
3.8x
↓EV/EBITDA
5.9x
↓ROE
-5.6%
↓Gross Margin
20.7%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-45.4%
FCF CAGR
—
FCF margin
14.2%
FCF / Net income
-0.47x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $27.9M · net income $-8.5M · FCF $3.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $27.9M | $27.9M | $119.8M | $172.8M | $171.0M |
| Net Income | $-8.5M | $-8.5M | $-36.5M | $824275.00 | $6.1M |
| EBITDA | $8.9M | $8.9M | $-39.2M | $9.5M | $13.9M |
| EPS | -0.01 | -0.01 | -0.03 | 0.00 | 0.01 |
| Gross Margin | 20.7% | 20.7% | 5.8% | 5.6% | 8.1% |
| Operating Margin | -5.2% | -5.2% | -40.3% | -0.2% | 3.1% |
| Net Margin | -30.5% | -30.5% | -30.5% | 0.5% | 3.6% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | 0.00 | 0.01 |
| Current Ratio | 85.46 | 85.46 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $3.9M | $3.9M | $170288.00 | $-20.1M | $-20.9M |
| Returns | |||||
| ROE | -5.6% | -5.6% | -22.6% | 0.4% | 3.1% |
| Valuation | |||||
| P/E | 3.75 | 3.75 | — | 200.00 | 29.25 |
| EV/EBITDA | 5.89 | 5.89 | — | 13.84 | 9.31 |
| P/B | 0.57 | 0.57 | 1.14 | 0.82 | 0.91 |
| Growth & Yield | |||||
| Revenue Growth | -76.7% | -76.7% | -30.7% | 1.0% | — |
| EPS Growth | 76.7% | 76.7% | -4628.6% | -86.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-21.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.03 → -0.01
Residual
-21.1%
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.