Technology / Electronic ComponentsHKSE
$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 18%
FCF escenarios
weak_data · normalized FCF $-3.7M · quality 43.7/100
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
25/100
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
$62M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-3.4%
↓Gross Margin
15.6%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+9.8%
FCF CAGR
—
FCF margin
-2.8%
FCF / Net income
0.25x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $132.5M · net income $-14.6M · FCF $-3.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $132.5M | $132.5M | $431.1M | $105.7M | $100.2M |
| Net Income | $-14.6M | $-14.6M | $40.3M | $1.8M | $572000.00 |
| EBITDA | $-10.0M | $-10.0M | $46.3M | $6.0M | $4.7M |
| EPS | -0.04 | -0.04 | 0.11 | 0.01 | 0.00 |
| Gross Margin | 15.6% | 15.6% | 3.6% | 8.8% | 12.9% |
| Operating Margin | 5.4% | 5.4% | 0.2% | -2.6% | -3.8% |
| Net Margin | -11.0% | -11.0% | 9.3% | 1.7% | 0.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Ratio | 11.21 | 11.21 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-3.7M | $-3.7M | $6.5M | $-7.9M | $-1.3M |
| Returns | |||||
| ROE | -3.4% | -3.4% | 9.4% | 0.5% | 0.1% |
| Valuation | |||||
| P/E | — | — | 3.20 | 35.20 | 243.75 |
| EV/EBITDA | — | — | 2.52 | 9.58 | 26.59 |
| P/B | 0.13 | 0.13 | 0.30 | 0.16 | 0.36 |
| Growth & Yield | |||||
| Revenue Growth | -69.3% | -69.3% | 307.9% | 5.5% | — |
| EPS Growth | -131.9% | -131.9% | 2120.0% | 212.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-43.3%
Start / end P/E
n/dx → n/dx
EPS bridge
0.11 → -0.04
Residual
-43.3%
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.