Real Estate / Real Estate ServicesKuala Lumpur
$0.01
+0.00 (+100.00%)
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 0.0/100
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
27/100
D
Piotroski
5/9
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
$108M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-3.0%
↓Gross Margin
47.0%
↑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
-13.2%
FCF CAGR
—
FCF margin
96.8%
FCF / Net income
-2.89x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $10.5M · net income $-3.5M · FCF $10.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $10.5M | $10.5M | $10.4M | $13.4M | $16.1M |
| Net Income | $-3.5M | $-3.5M | $-4.8M | $-5.2M | $-4.6M |
| EBITDA | $-2.8M | $-2.8M | $-4.0M | $-4.0M | $-3.3M |
| EPS | — | — | -0.00 | -0.00 | -0.00 |
| Gross Margin | 47.0% | 47.0% | 50.8% | 30.7% | 21.8% |
| Operating Margin | -32.4% | -32.4% | -29.4% | -39.4% | -35.0% |
| Net Margin | -33.5% | -33.5% | -46.4% | -39.0% | -28.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.02 | 0.00 | 0.01 |
| Current Ratio | 3.46 | 3.46 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $10.2M | $10.2M | $-3.0M | $-10.1M | $-7.1M |
| Returns | |||||
| ROE | -3.0% | -3.0% | -4.0% | -4.1% | -3.5% |
| Valuation | |||||
| P/B | 0.92 | 0.92 | 0.91 | 0.44 | 0.84 |
| Growth & Yield | |||||
| Revenue Growth | 1.1% | 1.1% | -22.3% | -16.8% | — |
| EPS Growth | — | — | 20.0% | -25.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+0.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → 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.