Technology / Semiconductor Equipment & MaterialsKuala Lumpur
$0.24
+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 17%
FCF escenarios
weak_data · normalized FCF $-4.1M · 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
24/100
D
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
$61M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-4.0%
↓Gross Margin
55.5%
↑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
-26.3%
FCF CAGR
—
FCF margin
-19.8%
FCF / Net income
1.91x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $20.5M · net income $-2.1M · FCF $-4.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $20.5M | $20.5M | $8.1M | $26.6M | $51.1M |
| Net Income | $-2.1M | $-2.1M | $-7.7M | $2.8M | $12.7M |
| EBITDA | $-711949.00 | $-711949.00 | $-6.5M | $5.0M | $17.4M |
| EPS | -0.01 | -0.01 | -0.03 | 0.01 | 0.05 |
| Gross Margin | 55.5% | 55.5% | 50.6% | 65.1% | 66.0% |
| Operating Margin | -11.5% | -11.5% | -104.5% | 10.5% | 25.3% |
| Net Margin | -10.4% | -10.4% | -95.2% | 10.6% | 24.9% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.00 | 0.00 | 0.00 |
| Current Ratio | 3.09 | 3.09 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-4.1M | $-4.1M | $-7.3M | $4.3M | $4.6M |
| Returns | |||||
| ROE | -4.0% | -4.0% | -13.3% | 4.2% | 19.1% |
| Valuation | |||||
| P/E | — | — | — | 31.20 | 7.29 |
| EV/EBITDA | — | — | — | 12.93 | 3.59 |
| P/B | 1.17 | 1.17 | 1.38 | 1.29 | 1.39 |
| Growth & Yield | |||||
| Revenue Growth | 152.5% | 152.5% | -69.6% | -47.8% | — |
| EPS Growth | 72.1% | 72.1% | -321.1% | -72.6% | — |
| Dividend Yield | 2.1% | 2.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+11.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.03 → -0.01
Residual
+9.1%
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.