Industrials / Engineering & ConstructionKuala 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 18%
FCF escenarios
weak_data · normalized FCF $6.7M · quality 40.7/100
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
21/100
D
Piotroski
2/9
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
$44M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-49.4%
↓Gross Margin
4.2%
↓Debt/Equity
0.47
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2026 · 5 años de histórico normalizado
Revenue CAGR
+5.1%
FCF CAGR
+79.9%
FCF margin
10.4%
FCF / Net income
-0.54x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $87.1M · net income $-16.8M · FCF $9.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $87.1M | $87.1M | $131.7M | $198.7M | $67.9M |
| Net Income | $-16.8M | $-16.8M | $2.3M | $3.6M | $1.2M |
| EBITDA | $-12.8M | $-12.8M | $6.1M | $8.6M | $3.9M |
| EPS | — | — | 0.01 | 0.02 | 0.01 |
| Gross Margin | 4.2% | 4.2% | 10.6% | 8.8% | 14.6% |
| Operating Margin | -7.9% | -7.9% | 3.3% | 3.8% | 2.5% |
| Net Margin | -19.3% | -19.3% | 1.8% | 1.8% | 1.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.47 | 0.47 | 0.34 | 0.33 | 0.36 |
| Current Ratio | 1.22 | 1.22 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $9.1M | $9.1M | $-1.7M | $6.7M | $481048.00 |
| Returns | |||||
| ROE | -49.4% | -49.4% | 4.5% | 7.4% | 2.7% |
| Valuation | |||||
| P/E | — | — | 24.03 | 12.75 | 38.97 |
| EV/EBITDA | — | — | 9.21 | 4.97 | 13.96 |
| P/B | 1.29 | 1.29 | 1.09 | 0.94 | 1.06 |
| Growth & Yield | |||||
| Revenue Growth | -33.9% | -33.9% | -33.7% | 192.6% | — |
| EPS Growth | — | — | -35.5% | 194.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-21.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.01 → n/d
Residual
-21.0%
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.