Communication Services / Telecom ServicesKuala 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 18%
FCF escenarios
weak_data · normalized FCF $-13.7M · quality 49.3/100
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
6/100
F
Piotroski
4/9
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
$38M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-9.0%
↓Gross Margin
19.5%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+17.8%
FCF CAGR
—
FCF margin
-10.0%
FCF / Net income
0.30x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $17.3M · net income $-5.8M · FCF $-1.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $17.3M | $17.3M | $14.2M | $12.4M |
| Net Income | $-5.8M | $-5.8M | $-9.2M | $-6.6M |
| EBITDA | $-1.5M | $-1.5M | $-4.2M | $-3.4M |
| EPS | -0.02 | -0.02 | -0.04 | -0.03 |
| Gross Margin | 19.5% | 19.5% | 20.2% | 14.0% |
| Operating Margin | -33.8% | -33.8% | -61.1% | -57.4% |
| Net Margin | -33.5% | -33.5% | -64.8% | -53.4% |
| Balance Sheet | ||||
| Debt/Equity | — | — | 0.03 | 0.01 |
| Cash Flow | ||||
| Free Cash Flow | $-1.7M | $-1.7M | $-13.7M | $-26.5M |
| Returns | ||||
| ROE | -9.0% | -9.0% | -13.5% | -8.7% |
| Valuation | ||||
| P/B | 0.32 | 0.32 | 0.49 | 0.47 |
| Growth & Yield | ||||
| Revenue Growth | 21.9% | 21.9% | 13.8% | — |
| EPS Growth | 37.6% | 37.6% | -35.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-46.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.04 → -0.02
Residual
-46.7%
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.