Unknown / UnknownHKSE
$0.20
-0.01 (-4.81%)
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 $-519108.00 · quality 46.7/100
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
16/100
F
Piotroski
0/9
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
$3M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-116.3%
↓Gross Margin
N/A
•Debt/Equity
0.43
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
438.8%
FCF / Net income
1.83x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $-359554.0 · net income $-861291.0 · FCF $-1.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $-359554.00 | $-359554.00 | $78566.00 | $-26754.00 | $-476866.00 |
| Net Income | $-861291.00 | $-861291.00 | $-357498.00 | $-455345.00 | $-970513.00 |
| EPS | -0.06 | -0.06 | -0.03 | -0.03 | -0.07 |
| Net Margin | 239.5% | 239.5% | -455.0% | 1702.0% | 203.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.43 | 0.43 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.6M | $-1.6M | $-52741.00 | $-519108.00 | $260200.00 |
| Returns | |||||
| ROE | -116.3% | -116.3% | -29.8% | -29.3% | -48.3% |
| Valuation | |||||
| P/B | 3.79 | 3.79 | 3.93 | 1.18 | 1.15 |
| Growth & Yield | |||||
| Revenue Growth | -557.6% | -557.6% | 393.7% | 94.4% | — |
| EPS Growth | -119.1% | -119.1% | 20.4% | 53.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-48.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.03 → -0.06
Residual
-48.6%
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.