Industrials / Engineering & ConstructionKuala Lumpur
$0.01
+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 14%
FCF escenarios
weak_data · normalized FCF $34.0M · quality 25.7/100
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
8/100
F
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
$31M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-108.0%
↓Gross Margin
8.2%
↓Debt/Equity
1.62
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-6.7%
FCF CAGR
+22.0%
FCF margin
26.0%
FCF / Net income
-0.15x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $130.5M · net income $-224.9M · FCF $34.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $130.5M | $130.5M | $135.5M | $230.6M | $160.4M |
| Net Income | $-224.9M | $-224.9M | $-24.3M | $-16.6M | $-6.1M |
| EBITDA | $-173.3M | $-173.3M | $8.2M | $13.9M | $18.9M |
| EPS | — | — | -0.01 | -0.01 | -0.00 |
| Gross Margin | 8.2% | 8.2% | 12.5% | 7.1% | 17.1% |
| Operating Margin | -7.3% | -7.3% | -12.0% | -6.8% | -1.0% |
| Net Margin | -172.3% | -172.3% | -18.0% | -7.2% | -3.8% |
| Balance Sheet | |||||
| Debt/Equity | 1.62 | 1.62 | 0.98 | 1.02 | 1.07 |
| Current Ratio | 2.10 | 2.10 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $34.0M | $34.0M | $41.8M | $-90.9M | $18.7M |
| Returns | |||||
| ROE | -108.0% | -108.0% | -5.6% | -3.6% | -1.6% |
| Valuation | |||||
| EV/EBITDA | — | — | 70.26 | 135.32 | 84.60 |
| P/B | 0.14 | 0.14 | 0.36 | 3.15 | 3.45 |
| Growth & Yield | |||||
| Revenue Growth | -3.7% | -3.7% | -41.3% | 43.7% | — |
| EPS Growth | — | — | -41.1% | -143.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-66.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → n/d
Residual
-66.7%
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.