Financial Services / Asset ManagementHKSE
$0.19
+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
13/100
F
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
$197M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-129.3%
↓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
-48.0%
FCF margin
-63.6%
FCF / Net income
-0.02x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $-5.4M · net income $-172.1M · FCF $3.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $-5.4M | $-5.4M | $539000.00 | $165000.00 | $757000.00 |
| Net Income | $-172.1M | $-172.1M | $399000.00 | $-25.3M | $-117.0M |
| EBITDA | $-171.9M | $-171.9M | $666000.00 | $-25.0M | $-116.2M |
| EPS | — | — | 0.00 | -0.03 | -0.15 |
| Operating Margin | 534.0% | 534.0% | 44.3% | -15207.3% | -15369.4% |
| Net Margin | 3177.7% | 3177.7% | 74.0% | -15329.7% | -15460.5% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.08 | 0.14 | 0.10 |
| Current Ratio | 131.21 | 131.21 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $3.4M | $3.4M | $-51.4M | $-1.9M | $24.5M |
| Returns | |||||
| ROE | -129.3% | -129.3% | 0.3% | -35.2% | -120.4% |
| Valuation | |||||
| P/E | — | — | 928.57 | — | — |
| EV/EBITDA | — | — | 529.30 | — | — |
| P/B | 1.48 | 1.48 | 2.73 | 1.31 | 1.36 |
| Growth & Yield | |||||
| Revenue Growth | -1104.8% | -1104.8% | 226.7% | -78.2% | — |
| EPS Growth | — | — | 101.1% | 78.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-78.1%
Start / end P/E
n/dx → n/dx
EPS bridge
0.00 → n/d
Residual
-78.1%
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.