Technology / Information Technology ServicesKuala Lumpur
$0.32
+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 20%
FCF escenarios
weak_data · normalized FCF $-73.7M · quality 54.0/100
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
28/100
D
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
$1.1B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-25.7%
↓Gross Margin
14.3%
↓Debt/Equity
0.10
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-10.6%
FCF CAGR
—
FCF margin
-3.1%
FCF / Net income
0.09x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.04B · net income $-344.9M · FCF $-32.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.04B | $1.04B | $1.17B | $1.30B | $1.46B |
| Net Income | $-344.9M | $-344.9M | $-50.4M | $-118.7M | $549.6M |
| EBITDA | $-382.9M | $-382.9M | $115.2M | $214.6M | $663.1M |
| EPS | — | — | -0.02 | -0.04 | 0.18 |
| Gross Margin | 14.3% | 14.3% | 18.8% | 31.7% | 43.3% |
| Operating Margin | -55.9% | -55.9% | -5.0% | 31.7% | 26.9% |
| Net Margin | -33.1% | -33.1% | -4.3% | -9.1% | 37.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.10 | 0.10 | 0.08 | 0.16 | 0.17 |
| Current Ratio | 1.30 | 1.30 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-32.2M | $-32.2M | $-73.7M | $-208.2M | $360.7M |
| Returns | |||||
| ROE | -25.7% | -25.7% | -2.8% | -6.6% | 29.6% |
| Valuation | |||||
| P/E | — | — | — | — | 4.33 |
| EV/EBITDA | — | — | 12.13 | 6.16 | 2.94 |
| P/B | 0.83 | 0.83 | 0.80 | 0.81 | 1.28 |
| Growth & Yield | |||||
| Revenue Growth | -11.3% | -11.3% | -9.8% | -10.7% | — |
| EPS Growth | — | — | 59.8% | -121.3% | — |
Revenue, Net Income & Free Cash Flow ($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
+10.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.02 → n/d
Residual
+10.3%
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.