Consumer Cyclical / Resorts & CasinosKuala Lumpur
$0.63
+0.03 (+5.00%)
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 $-1.4M · 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
35/100
D
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
$239M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-1.4%
↓Gross Margin
56.3%
↑Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-11.5%
FCF CAGR
—
FCF margin
31.7%
FCF / Net income
-0.58x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $14.6M · net income $-7.9M · FCF $4.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $14.6M | $14.6M | $17.8M | $17.3M | $21.0M |
| Net Income | $-7.9M | $-7.9M | $-7.0M | $-6.1M | $-10.6M |
| EBITDA | $-6.0M | $-6.0M | $-3.9M | $-5.1M | $-7.5M |
| EPS | -0.02 | -0.02 | -0.02 | -0.02 | -0.03 |
| Gross Margin | 56.3% | 56.3% | 50.2% | 38.9% | 24.7% |
| Operating Margin | -61.3% | -61.3% | -39.6% | -41.5% | -46.7% |
| Net Margin | -54.2% | -54.2% | -39.6% | -34.9% | -50.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Ratio | 3.21 | 3.21 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $4.6M | $4.6M | $-2.1M | $-1.4M | $-1.2M |
| Returns | |||||
| ROE | -1.4% | -1.4% | -1.2% | -1.0% | -1.8% |
| Valuation | |||||
| P/B | 0.41 | 0.41 | 0.26 | 0.28 | 0.27 |
| Growth & Yield | |||||
| Revenue Growth | -18.0% | -18.0% | 2.6% | -17.6% | — |
| EPS Growth | -12.4% | -12.4% | -16.4% | 43.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+77.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.02 → -0.02
Residual
+77.5%
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.