Technology / Information Technology 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 $-2.7M · quality 60.7/100
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
19/100
F
Piotroski
5/9
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
$17M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-50.8%
↓Gross Margin
59.1%
↑Debt/Equity
0.19
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
-13.8%
FCF CAGR
—
FCF margin
-32.8%
FCF / Net income
0.44x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.8M · net income $-2.8M · FCF $-1.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.8M | $3.8M | $3.1M | $3.9M | $6.8M |
| Net Income | $-2.8M | $-2.8M | $-4.4M | $-4.4M | $-6.7M |
| EBITDA | $-1.7M | $-1.7M | $-3.8M | $-3.4M | $-6.1M |
| EPS | -0.00 | -0.00 | -0.01 | -0.01 | -0.01 |
| Gross Margin | 59.1% | 59.1% | 36.6% | 53.0% | 21.0% |
| Operating Margin | -65.0% | -65.0% | -206.3% | -163.0% | -98.5% |
| Net Margin | -74.1% | -74.1% | -140.9% | -114.0% | -97.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.19 | 0.19 | 0.06 | 0.09 | 0.01 |
| Current Ratio | 1.40 | 1.40 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.2M | $-1.2M | $-9.7M | $-2.7M | $-7.5M |
| Returns | |||||
| ROE | -50.8% | -50.8% | -64.1% | -43.4% | -41.6% |
| Valuation | |||||
| P/B | 2.89 | 2.89 | 3.76 | 3.85 | 3.70 |
| Growth & Yield | |||||
| Revenue Growth | 21.8% | 21.8% | -20.1% | -43.4% | — |
| EPS Growth | 40.0% | 40.0% | 1.3% | 38.7% | — |
Revenue, Net Income & Free Cash Flow ($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 → -0.00
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.