Technology / Electronic ComponentsKuala Lumpur
$0.05
+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 17%
FCF escenarios
weak_data · normalized FCF $-1.2M · quality 41.7/100
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
22/100
D
Piotroski
6/9
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
$28M
P/E
N/A
•EV/EBITDA
157.0x
↑ROE
-9.3%
↓Gross Margin
7.9%
↓Debt/Equity
0.54
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-10.4%
FCF CAGR
—
FCF margin
-2.0%
FCF / Net income
0.31x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $61.5M · net income $-4.0M · FCF $-1.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $61.5M | $61.5M | $51.8M | $81.6M | $85.5M |
| Net Income | $-4.0M | $-4.0M | $-15.9M | $-12.6M | $-20.7M |
| EBITDA | $250000.00 | $250000.00 | $-4.9M | $-6.6M | $-15.7M |
| EPS | -0.01 | -0.01 | -0.03 | -0.02 | -0.04 |
| Gross Margin | 7.9% | 7.9% | 5.0% | 4.9% | 0.7% |
| Operating Margin | -8.2% | -8.2% | -23.6% | -16.6% | -24.6% |
| Net Margin | -6.6% | -6.6% | -30.6% | -15.4% | -24.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.54 | 0.54 | 0.40 | 0.10 | 0.18 |
| Current Ratio | 2.18 | 2.18 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.2M | $-1.2M | $-2.3M | $2.8M | $1.5M |
| Returns | |||||
| ROE | -9.3% | -9.3% | -32.0% | -19.5% | -26.9% |
| Valuation | |||||
| EV/EBITDA | 157.01 | 157.01 | — | — | — |
| P/B | 0.65 | 0.65 | 0.62 | 0.52 | 0.63 |
| Growth & Yield | |||||
| Revenue Growth | 18.6% | 18.6% | -36.4% | -4.5% | — |
| EPS Growth | 74.6% | 74.6% | -25.8% | 44.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-0.03 → -0.01
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.