Technology / Communication EquipmentKuala Lumpur
$0.01
+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 $-10.5M · quality 47.3/100
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
7/100
F
Piotroski
2/9
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
$62M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-16.8%
↓Gross Margin
-43.5%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-10.1%
FCF CAGR
—
FCF margin
-21.7%
FCF / Net income
0.30x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $9.5M · net income $-6.8M · FCF $-2.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $9.5M | $9.5M | $58.8M | $74.2M | $13.1M |
| Net Income | $-6.8M | $-6.8M | $-19.2M | $1.9M | $-8.8M |
| EBITDA | $-7.0M | $-7.0M | $-20.9M | $1.9M | $-9.3M |
| EPS | — | — | -0.01 | 0.00 | -0.00 |
| Gross Margin | -43.5% | -43.5% | -24.9% | -1.4% | 7.9% |
| Operating Margin | -80.3% | -80.3% | -30.5% | -6.9% | -28.8% |
| Net Margin | -71.2% | -71.2% | -32.6% | 2.5% | -67.0% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | — | 0.00 |
| Current Ratio | 4.03 | 4.03 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.1M | $-2.1M | $-10.5M | $-17.0M | $-8.7M |
| Returns | |||||
| ROE | -16.8% | -16.8% | -45.4% | 3.1% | -21.6% |
| Valuation | |||||
| P/E | — | — | — | 60.00 | — |
| EV/EBITDA | — | — | — | 44.75 | — |
| P/B | 1.54 | 1.54 | 2.23 | 1.69 | 1.91 |
| Growth & Yield | |||||
| Revenue Growth | -83.8% | -83.8% | -20.7% | 466.6% | — |
| EPS Growth | — | — | -1120.0% | 114.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-0.01 → 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.