Financial Services / Capital MarketsHKSE
$0.22
+0.00 (+0.00%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 0.0/100
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
1/100
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
$67M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-101.6%
↓Gross Margin
-20.6%
↓Debt/Equity
2.77
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-45.8%
FCF CAGR
—
FCF margin
-17.5%
FCF / Net income
0.14x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $140.7M · net income $-176.0M · FCF $-24.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $140.7M | $140.7M | $152.0M | $411.3M | $884.5M |
| Net Income | $-176.0M | $-176.0M | $-21.3M | $-202.0M | $-158.4M |
| EBITDA | $-178.6M | $-178.6M | $351000.00 | $-249.9M | $-104.8M |
| EPS | -0.58 | -0.58 | -0.07 | -0.74 | -0.58 |
| Gross Margin | -20.6% | -20.6% | -54.8% | -66.0% | 5.2% |
| Operating Margin | -66.8% | -66.8% | -104.3% | -85.9% | -7.6% |
| Net Margin | -125.1% | -125.1% | -14.0% | -49.1% | -17.9% |
| Balance Sheet | |||||
| Debt/Equity | 2.77 | 2.77 | 1.51 | 1.72 | 1.11 |
| Current Ratio | 0.34 | 0.34 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-24.6M | $-24.6M | $-77.2M | $-57.0M | $-105.2M |
| Returns | |||||
| ROE | -101.6% | -101.6% | -6.2% | -60.4% | -28.3% |
| Valuation | |||||
| EV/EBITDA | — | — | 1776.87 | — | — |
| P/B | 0.38 | 0.38 | 0.54 | 0.84 | 0.87 |
| Growth & Yield | |||||
| Revenue Growth | -7.4% | -7.4% | -63.1% | -53.5% | — |
| EPS Growth | -685.4% | -685.4% | 89.9% | -27.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-7.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.07 → -0.58
Residual
-7.6%
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.