Basic Materials / Lumber & Wood ProductionKuala Lumpur
$0.03
+0.00 (+20.00%)
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 15%
FCF escenarios
weak_data · normalized FCF $-9.0M · quality 36.3/100
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
3/100
F
Piotroski
3/9
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
$28M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-0.5%
↓Gross Margin
3.5%
↓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
-41.1%
FCF CAGR
—
FCF margin
-19.8%
FCF / Net income
7.98x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $45.5M · net income $-1.1M · FCF $-9.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2022 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $45.5M | $45.5M | $36.8M | $222.7M |
| Net Income | $-1.1M | $-1.1M | $-18.0M | $-151.5M |
| EBITDA | $-747000.00 | $-747000.00 | $-15.2M | $-142.9M |
| EPS | -0.00 | -0.00 | -0.03 | -0.34 |
| Gross Margin | 3.5% | 3.5% | 8.6% | 2.6% |
| Operating Margin | -1.8% | -1.8% | -37.5% | -89.3% |
| Net Margin | -2.5% | -2.5% | -49.0% | -68.0% |
| Balance Sheet | ||||
| Debt/Equity | — | — | — | 0.02 |
| Current Ratio | 1.75 | 1.75 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $-9.0M | $-9.0M | $58.6M | $-135.0M |
| Returns | ||||
| ROE | -0.5% | -0.5% | -8.5% | -50.5% |
| Valuation | ||||
| P/B | 0.12 | 0.12 | 0.14 | 0.16 |
| Growth & Yield | ||||
| Revenue Growth | 23.6% | 23.6% | -83.5% | — |
| EPS Growth | 94.8% | 94.8% | 92.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-25.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.03 → -0.00
Residual
-25.0%
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.