Industrials / Engineering & ConstructionKuala Lumpur
$0.04
+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 17%
FCF escenarios
weak_data · normalized FCF $-2.7M · quality 47.0/100
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
41/100
C
Piotroski
6/9
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
$17M
P/E
11.4x
↓EV/EBITDA
5.4x
↓ROE
3.9%
↓Gross Margin
8.2%
↓Debt/Equity
0.16
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-23.2%
FCF CAGR
—
FCF margin
2.7%
FCF / Net income
1.42x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $75.7M · net income $1.5M · FCF $2.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2023 | 2022 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $75.7M | $75.7M | $164.1M | $167.0M |
| Net Income | $1.5M | $1.5M | $-30.5M | $-12.1M |
| EBITDA | $4.1M | $4.1M | $-27.2M | $-7.4M |
| EPS | 0.00 | 0.00 | -0.08 | -0.03 |
| Gross Margin | 8.2% | 8.2% | -10.3% | -0.6% |
| Operating Margin | 2.5% | 2.5% | -20.3% | -7.9% |
| Net Margin | 1.9% | 1.9% | -18.6% | -7.3% |
| Balance Sheet | ||||
| Debt/Equity | 0.16 | 0.16 | 0.13 | 0.15 |
| Current Ratio | 0.93 | 0.93 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $2.1M | $2.1M | $-5.0M | $-2.7M |
| Returns | ||||
| ROE | 3.9% | 3.9% | -37.3% | -11.1% |
| Valuation | ||||
| P/E | 11.43 | 11.43 | — | — |
| EV/EBITDA | 5.38 | 5.38 | — | — |
| P/B | 0.46 | 0.46 | 0.42 | 0.34 |
| Growth & Yield | ||||
| Revenue Growth | -53.9% | -53.9% | -1.7% | — |
| EPS Growth | 104.4% | 104.4% | -141.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
0.5%
EPS terminal req.
$0.00
Spread vs growth
103.9%
5Y implied EPS CAGR
4.2%
EPS terminal req.
$0.00
Spread vs growth
100.2%
10Y implied EPS CAGR
7.0%
EPS terminal req.
$0.01
Spread vs growth
97.4%
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
+60.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.08 → 0.00
Residual
+60.0%
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.