Technology / Information Technology ServicesKuala Lumpur
$0.03
+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 19%
FCF escenarios
weak_data · normalized FCF $3.1M · quality 55.3/100
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
31/100
D
Piotroski
2/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$37M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-4.0%
↓Gross Margin
3.7%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
-0.0%
FCF CAGR
—
FCF margin
-5.3%
FCF / Net income
2.05x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $308.8M · net income $-8.0M · FCF $-16.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2021 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $308.8M | $308.8M | $99.1M | $309.2M |
| Net Income | $-8.0M | $-8.0M | $1.9M | $74.2M |
| EBITDA | $-2.9M | $-2.9M | $4.8M | $83.4M |
| EPS | — | — | 0.00 | 0.11 |
| Gross Margin | 3.7% | 3.7% | 4.3% | 18.1% |
| Operating Margin | 1.1% | 1.1% | -1.0% | 23.7% |
| Net Margin | -2.6% | -2.6% | 1.9% | 24.0% |
| Balance Sheet | ||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Ratio | 387.81 | 387.81 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $-16.4M | $-16.4M | $3.1M | $4.0M |
| Returns | ||||
| ROE | -4.0% | -4.0% | 0.9% | 25.6% |
| Valuation | ||||
| P/E | — | — | 26.67 | 0.97 |
| EV/EBITDA | — | — | 5.95 | 0.28 |
| P/B | 0.19 | 0.19 | 0.24 | 0.25 |
| Growth & Yield | ||||
| Revenue Growth | 211.6% | 211.6% | -67.9% | — |
| EPS Growth | — | — | -98.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-14.3%
Start / end P/E
n/dx → n/dx
EPS bridge
0.00 → n/d
Residual
-14.3%
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.