Communication Services / Telecom ServicesKuala Lumpur
$0.03
+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 33% · confianza 21%
FCF escenarios
weak_data · normalized FCF $-10.6M · quality 52.7/100
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
3/100
F
Piotroski
1/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$65M
P/E
N/A
•EV/EBITDA
N/A
•ROE
N/A
•Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2026 · 5 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-7.9%
FCF / Net income
0.75x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $134.4M · net income $-14.1M · FCF $-10.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $134.4M | $134.4M | $459.0M | $740.1M | $635.2M | — |
| Net Income | $-14.1M | $-14.1M | $-14.3M | $-8.4M | $-43.1M | — |
| EBITDA | $-11.9M | $-11.9M | $-11.5M | $-4.7M | $-32.1M | — |
| EPS | — | — | -0.01 | -0.42 | -0.03 | -0.12 |
| Gross Margin | — | — | — | 2.4% | — | — |
| Operating Margin | -10.3% | -10.3% | -3.0% | -0.3% | -3.4% | — |
| Net Margin | -10.5% | -10.5% | -3.1% | -1.1% | -6.8% | — |
| Balance Sheet | ||||||
| Debt/Equity | — | — | 0.01 | 0.07 | 0.11 | 0.11 |
| Current Ratio | 1.08 | 1.08 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $-10.6M | $-10.6M | $-4.4M | $-25.9M | $-49.0M | — |
| Returns | ||||||
| ROE | — | — | -33.1% | -16.6% | -26.8% | — |
| Valuation | ||||||
| P/B | — | — | 1.49 | 1.78 | 648698.64 | 0.68 |
| Growth & Yield | ||||||
| Revenue Growth | -70.7% | -70.7% | -38.0% | 16.5% | — | — |
| EPS Growth | — | — | 98.5% | -1455.6% | 77.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-16.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → n/d
Residual
-16.7%
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.