Consumer Cyclical / GamblingKuala Lumpur
$0.07
+0.00 (+0.00%)
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 $2.1M · quality 39.7/100
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
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
$67M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-6.0%
↓Gross Margin
15.5%
↓Debt/Equity
0.47
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-1.5%
FCF CAGR
-26.6%
FCF margin
2.5%
FCF / Net income
-0.11x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $82.4M · net income $-18.2M · FCF $2.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $82.4M | $82.4M | $83.3M | $86.9M | $86.4M |
| Net Income | $-18.2M | $-18.2M | $-13.6M | $-15.8M | $-13.2M |
| EBITDA | $-7.0M | $-7.0M | $-2.5M | $-6.6M | $-3.5M |
| EPS | — | — | -0.01 | -0.01 | -0.01 |
| Gross Margin | 15.5% | 15.5% | 17.6% | 13.2% | 18.9% |
| Operating Margin | -11.6% | -11.6% | -8.2% | -12.2% | -9.9% |
| Net Margin | -22.1% | -22.1% | -16.3% | -18.2% | -15.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.47 | 0.47 | 0.45 | 0.40 | 0.36 |
| Current Ratio | 0.20 | 0.20 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.1M | $2.1M | $4.9M | $-4.3M | $5.3M |
| Returns | |||||
| ROE | -6.0% | -6.0% | -4.2% | -4.7% | -3.8% |
| Valuation | |||||
| P/B | 0.22 | 0.22 | 0.21 | 0.26 | 0.23 |
| Growth & Yield | |||||
| Revenue Growth | -1.0% | -1.0% | -4.2% | 0.6% | — |
| EPS Growth | — | — | 13.3% | -15.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+0.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → n/d
Residual
+0.0%
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.