Technology / Scientific & Technical InstrumentsKuala 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 19%
FCF escenarios
weak_data · normalized FCF $-1.7M · quality 48.3/100
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
20/100
D
Piotroski
3/9
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
$34M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-33.4%
↓Gross Margin
15.9%
↓Debt/Equity
0.10
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-4.8%
FCF CAGR
—
FCF margin
0.0%
FCF / Net income
-0.00x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $28.7M · net income $-18.4M · FCF $7316.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $28.7M | $28.7M | $115.0M | $120.9M | $33.2M |
| Net Income | $-18.4M | $-18.4M | $-6.7M | $163873.00 | $-39.7M |
| EBITDA | $-21.6M | $-21.6M | $-3.4M | $8.7M | $-37.0M |
| EPS | — | — | -0.01 | 0.00 | -0.09 |
| Gross Margin | 15.9% | 15.9% | 3.9% | 12.5% | -74.5% |
| Operating Margin | -18.8% | -18.8% | -5.7% | 3.9% | -117.0% |
| Net Margin | -64.0% | -64.0% | -5.8% | 0.1% | -119.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.10 | 0.10 | 0.08 | 0.11 | 0.10 |
| Current Ratio | 2.00 | 2.00 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $7316.00 | $7316.00 | $-10.7M | $-1.7M | $-29.8M |
| Returns | |||||
| ROE | -33.4% | -33.4% | -9.1% | 0.2% | -55.7% |
| Valuation | |||||
| P/E | — | — | — | 562.50 | — |
| EV/EBITDA | — | — | — | 11.10 | — |
| P/B | 0.62 | 0.62 | 0.92 | 1.27 | 1.73 |
| Growth & Yield | |||||
| Revenue Growth | -75.1% | -75.1% | -4.9% | 264.2% | — |
| EPS Growth | — | — | -3575.0% | 100.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-39.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → n/d
Residual
-39.1%
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.