Industrials / Engineering & ConstructionTaiwan
$9.42
+0.12 (+1.27%)
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 22%
FCF escenarios
weak_data · normalized FCF $-209.0M · quality 64.3/100
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
1/9
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
$710M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-28.5%
↓Gross Margin
-7.4%
↓Debt/Equity
0.17
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-28.8%
FCF CAGR
—
FCF margin
-45.2%
FCF / Net income
1.30x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $462.7M · net income $-160.3M · FCF $-209.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $462.7M | $462.7M | $851.4M | $599.9M | $1.28B |
| Net Income | $-160.3M | $-160.3M | $-93.4M | $-113.9M | $-213.6M |
| EBITDA | $-147.3M | $-147.3M | $-58.4M | $-88.9M | $-222.1M |
| EPS | — | — | -1.46 | -1.72 | -2.73 |
| Gross Margin | -7.4% | -7.4% | 8.4% | 4.0% | -8.9% |
| Operating Margin | -30.4% | -30.4% | -3.6% | -13.0% | -18.1% |
| Net Margin | -34.7% | -34.7% | -11.0% | -19.0% | -16.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.17 | 0.17 | 0.57 | 2.18 | 3.26 |
| Current Ratio | 1.39 | 1.39 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-209.0M | $-209.0M | $-11.4M | $-291.8M | $-164.8M |
| Returns | |||||
| ROE | -28.5% | -28.5% | -13.2% | -72.5% | -162.4% |
| Valuation | |||||
| P/B | 1.26 | 1.26 | 2.50 | 6.80 | 8.77 |
| Growth & Yield | |||||
| Revenue Growth | -45.7% | -45.7% | 41.9% | -53.2% | — |
| EPS Growth | — | — | 15.1% | 37.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-54.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.46 → n/d
Residual
-54.7%
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.