Financial Services / Financial Data & Stock ExchangesHKSE
$3.42
+0.12 (+3.64%)
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 100.0/100
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
26/100
D
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
$9.5B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-38.5%
↓Gross Margin
56.5%
↑Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+77.6%
FCF CAGR
—
FCF margin
-96.2%
FCF / Net income
0.64x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $723.1M · net income $-1.09B · FCF $-695.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $723.1M | $723.1M | $720.7M | $207.8M | $129.1M |
| Net Income | $-1.09B | $-1.09B | $-1.19B | $-580.4M | $-584.7M |
| EBITDA | $-838.5M | $-838.5M | $-983.5M | $-510.5M | $-536.8M |
| EPS | — | — | -0.42 | -0.20 | -0.21 |
| Gross Margin | 56.5% | 56.5% | 73.9% | 94.0% | 97.2% |
| Operating Margin | -117.1% | -117.1% | -145.3% | -257.2% | -296.3% |
| Net Margin | -150.3% | -150.3% | -165.0% | -279.3% | -453.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | -0.04 | -0.13 | 62.36 |
| Current Ratio | 3.49 | 3.49 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-695.8M | $-695.8M | $-188.9M | $-289.7M | $-151.5M |
| Returns | |||||
| ROE | -38.5% | -38.5% | 110.9% | 109.2% | -8983.0% |
| Valuation | |||||
| P/B | 3.35 | 3.35 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 0.3% | 0.3% | 246.9% | 61.0% | — |
| EPS Growth | — | — | -104.9% | 0.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-48.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.42 → n/d
Residual
-48.7%
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.