Unknown / UnknownHKSE
$16.55
-0.33 (-1.95%)
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 33% · confianza 25%
FCF escenarios
weak_data · normalized FCF $-388.2M · quality 75.0/100
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
11/100
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
$6.4B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-40.4%
↓Gross Margin
11.1%
↓Debt/Equity
1.02
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+29.4%
FCF CAGR
—
FCF margin
-69.8%
FCF / Net income
1.71x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $779.5M · net income $-318.6M · FCF $-544.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $779.5M | $779.5M | $635.5M | $463.7M | $360.1M |
| Net Income | $-318.6M | $-318.6M | $-274.5M | $-229.4M | $-178.1M |
| EBITDA | $-242.2M | $-242.2M | $-246.3M | $-210.7M | $-156.2M |
| EPS | — | — | -0.72 | -0.60 | -0.39 |
| Gross Margin | 11.1% | 11.1% | 5.8% | 2.0% | 2.3% |
| Operating Margin | -18.3% | -18.3% | -32.4% | -43.2% | -39.2% |
| Net Margin | -40.9% | -40.9% | -43.2% | -49.5% | -49.5% |
| Balance Sheet | |||||
| Debt/Equity | 1.02 | 1.02 | 0.54 | 0.20 | 0.29 |
| Cash Flow | |||||
| Free Cash Flow | $-544.1M | $-544.1M | $-388.2M | $-364.0M | $-305.5M |
| Returns | |||||
| ROE | -40.4% | -40.4% | -40.2% | -24.9% | -32.2% |
| Valuation | |||||
| P/B | 8.19 | 8.19 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 22.7% | 22.7% | 37.0% | 28.8% | — |
| EPS Growth | — | — | -19.7% | -54.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-50.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.72 → n/d
Residual
-50.2%
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.