Technology / Electronics & Computer DistributionKuala Lumpur
$0.14
+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 $-9.0M · quality 54.3/100
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
27/100
D
Piotroski
3/9
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
$63M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-14.4%
↓Gross Margin
24.4%
↓Debt/Equity
0.05
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
-55.7%
FCF CAGR
—
FCF margin
-21.4%
FCF / Net income
0.28x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $10.4M · net income $-8.0M · FCF $-2.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2022 | 2021 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $10.4M | $10.4M | $143.2M | $269.3M |
| Net Income | $-8.0M | $-8.0M | $1.1M | $4.8M |
| EBITDA | $-3.7M | $-3.7M | $4.6M | $1.8M |
| EPS | — | — | 0.00 | 0.02 |
| Gross Margin | 24.4% | 24.4% | 9.1% | 3.0% |
| Operating Margin | -45.4% | -45.4% | 2.7% | 0.5% |
| Net Margin | -77.4% | -77.4% | 0.8% | 1.8% |
| Balance Sheet | ||||
| Debt/Equity | 0.05 | 0.05 | 0.06 | 0.09 |
| Current Ratio | 11.94 | 11.94 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $-2.2M | $-2.2M | $-9.0M | $-9.1M |
| Returns | ||||
| ROE | -14.4% | -14.4% | 2.4% | 14.3% |
| Valuation | ||||
| P/E | — | — | 223.61 | 30.54 |
| EV/EBITDA | — | — | 53.47 | 80.93 |
| P/B | 1.13 | 1.13 | 5.32 | 4.38 |
| Growth & Yield | ||||
| Revenue Growth | -92.8% | -92.8% | -46.8% | — |
| EPS Growth | — | — | -78.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+75.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.00 → n/d
Residual
+75.0%
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.