Technology / Semiconductor Equipment & MaterialsKuala Lumpur
$0.28
+0.00 (+1.79%)
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 $-1.5M · quality 39.3/100
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
18/100
F
Piotroski
6/9
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
$56M
P/E
N/A
•EV/EBITDA
13.0x
↓ROE
3.7%
↓Gross Margin
17.1%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-13.3%
FCF CAGR
-24.2%
FCF margin
15.6%
FCF / Net income
2.18x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $34.5M · net income $2.5M · FCF $5.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $34.5M | $34.5M | $26.4M | $13.0M | $52.9M |
| Net Income | $2.5M | $2.5M | $-641141.00 | $-3.1M | $9.0M |
| EBITDA | $3.2M | $3.2M | $-750810.00 | $-3.5M | $10.5M |
| EPS | — | — | -0.00 | -0.02 | 0.05 |
| Gross Margin | 17.1% | 17.1% | 3.5% | -18.7% | 34.2% |
| Operating Margin | 8.3% | 8.3% | -4.8% | -32.0% | 18.6% |
| Net Margin | 7.2% | 7.2% | -2.4% | -23.8% | 17.1% |
| Balance Sheet | |||||
| Current Ratio | 9.40 | 9.40 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $5.4M | $5.4M | $-1.5M | $-2.8M | $12.4M |
| Returns | |||||
| ROE | 3.7% | 3.7% | -1.0% | -4.7% | 12.5% |
| Valuation | |||||
| P/E | — | — | — | — | 14.41 |
| EV/EBITDA | 12.99 | 12.99 | — | — | 10.73 |
| P/B | 0.84 | 0.84 | 1.28 | 1.56 | 1.81 |
| Growth & Yield | |||||
| Revenue Growth | 30.8% | 30.8% | 103.5% | -75.5% | — |
| EPS Growth | — | — | 79.4% | -134.4% | — |
| Dividend Yield | 3.5% | 3.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-1.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → n/d
Residual
-5.0%
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.