Technology / Information Technology ServicesKuala Lumpur
$1.38
+0.04 (+2.99%)
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 15%
FCF escenarios
weak_data · normalized FCF $-108.3M · quality 29.3/100
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
35/100
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
$225M
P/E
8.1x
↓EV/EBITDA
14.1x
↑ROE
8.6%
↑Gross Margin
19.2%
↓Debt/Equity
1.83
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+30.4%
FCF CAGR
—
FCF margin
-29.4%
FCF / Net income
-9.32x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $651.2M · net income $20.5M · FCF $-191.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $651.2M | $651.2M | $337.0M | $277.9M | $293.9M |
| Net Income | $20.5M | $20.5M | $6.7M | $7.2M | $-9.9M |
| EBITDA | $41.5M | $41.5M | $25.8M | $27.1M | $7.7M |
| EPS | — | — | 0.06 | 0.06 | -0.08 |
| Gross Margin | 19.2% | 19.2% | 27.8% | 35.2% | 25.3% |
| Operating Margin | 9.5% | 9.5% | 10.1% | 12.8% | 6.1% |
| Net Margin | 3.1% | 3.1% | 2.0% | 2.6% | -3.4% |
| Balance Sheet | |||||
| Debt/Equity | 1.83 | 1.83 | 1.36 | 1.21 | 1.39 |
| Current Ratio | 1.16 | 1.16 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-191.2M | $-191.2M | $-108.3M | $12.9M | $-17.5M |
| Returns | |||||
| ROE | 8.6% | 8.6% | 3.9% | 4.9% | -11.2% |
| Valuation | |||||
| P/E | 8.12 | 8.12 | 39.37 | 13.15 | — |
| EV/EBITDA | 14.14 | 14.14 | 18.18 | 8.77 | 22.19 |
| P/B | 0.94 | 0.94 | 1.52 | 0.65 | 0.80 |
| Growth & Yield | |||||
| Revenue Growth | 93.3% | 93.3% | 21.3% | -5.4% | — |
| EPS Growth | — | — | 11.7% | 172.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-14.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.06 → n/d
Residual
-14.6%
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.