Industrials / Pollution & Treatment ControlsKuala Lumpur
$0.27
-0.00 (-1.82%)
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 $-2.0M · quality 43.7/100
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
33/100
D
Piotroski
4/9
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
$69M
P/E
27.0x
↑EV/EBITDA
9.4x
↓ROE
-20.6%
↓Gross Margin
34.8%
↑Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-25.8%
FCF CAGR
-50.2%
FCF margin
1.8%
FCF / Net income
-0.04x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $20.1M · net income $-8.8M · FCF $369000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $20.1M | $20.1M | $16.9M | $58.3M | $49.1M |
| Net Income | $-8.8M | $-8.8M | $2.3M | $3.7M | $5.8M |
| EBITDA | $4.8M | $4.8M | $5.0M | $7.1M | $9.5M |
| EPS | -0.03 | -0.03 | 0.01 | 0.02 | 0.03 |
| Gross Margin | 34.8% | 34.8% | 38.8% | 25.0% | 27.8% |
| Operating Margin | 16.9% | 16.9% | 18.7% | 9.7% | 17.2% |
| Net Margin | -44.0% | -44.0% | 13.6% | 6.3% | 11.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.17 | 0.21 | 0.31 |
| Current Ratio | 14.08 | 14.08 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $369000.00 | $369000.00 | $-2.0M | $-13.2M | $3.0M |
| Returns | |||||
| ROE | -20.6% | -20.6% | 4.3% | 7.2% | 21.8% |
| Valuation | |||||
| P/E | 27.00 | 27.00 | 53.93 | 29.37 | — |
| EV/EBITDA | 9.40 | 9.40 | 23.19 | 13.89 | — |
| P/B | 1.61 | 1.61 | 2.32 | 2.12 | — |
| Growth & Yield | |||||
| Revenue Growth | 18.8% | 18.8% | -71.0% | 18.6% | — |
| EPS Growth | -486.5% | -486.5% | -44.4% | -46.8% | — |
| Dividend Yield | 1.9% | 1.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-5.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.01 → -0.03
Residual
-6.9%
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.