Financial Services / Asset ManagementHKSE
$0.10
+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
5/100
F
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
$73M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-24.1%
↓Gross Margin
N/A
•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
—
FCF CAGR
—
FCF margin
-116.6%
FCF / Net income
0.97x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.7M · net income $-6.9M · FCF $-6.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.7M | $5.7M | $-10.1M | $13.3M | $-10.3M |
| Net Income | $-6.9M | $-6.9M | $-21.6M | $-6.3M | $-28.0M |
| EBITDA | $-6.4M | $-6.4M | $-21.0M | $-5.7M | $-27.3M |
| EPS | -0.03 | -0.03 | -0.10 | -0.03 | -0.15 |
| Operating Margin | -120.4% | -120.4% | 214.5% | -47.8% | 270.4% |
| Net Margin | -120.3% | -120.3% | 213.5% | -47.6% | 271.1% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.00 | 0.01 | 0.02 |
| Current Ratio | 9.65 | 9.65 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-6.7M | $-6.7M | $-11.5M | $10.9M | $-33.0M |
| Returns | |||||
| ROE | -24.1% | -24.1% | -67.8% | -12.8% | -50.3% |
| Valuation | |||||
| P/B | 0.92 | 0.92 | 1.40 | 1.56 | 79.91 |
| Growth & Yield | |||||
| Revenue Growth | 156.6% | 156.6% | -176.4% | 228.3% | — |
| EPS Growth | 74.1% | 74.1% | -207.8% | 77.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-25.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.10 → -0.03
Residual
-25.9%
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.