Industrials / Engineering & ConstructionKuala Lumpur
$0.16
+0.02 (+10.34%)
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 $-2.1M · quality 48.7/100
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
41/100
C
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
$71M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-4.1%
↓Gross Margin
8.5%
↓Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+52.2%
FCF CAGR
—
FCF margin
-2.9%
FCF / Net income
0.43x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $28.4M · net income $-1.9M · FCF $-828000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $28.4M | $28.4M | $56.3M | $29.8M | $8.1M |
| Net Income | $-1.9M | $-1.9M | $-7.0M | $-20.3M | $-35.8M |
| EBITDA | $-528000.00 | $-528000.00 | $-8.5M | $-21.5M | $-35.8M |
| EPS | -0.00 | -0.00 | -0.02 | -0.06 | -0.13 |
| Gross Margin | 8.5% | 8.5% | 4.6% | -18.0% | -33.5% |
| Operating Margin | -4.6% | -4.6% | -17.1% | -75.8% | -419.9% |
| Net Margin | -6.8% | -6.8% | -12.4% | -68.2% | -443.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.06 | 0.07 | 0.05 |
| Current Ratio | 1.89 | 1.89 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-828000.00 | $-828000.00 | $-2.1M | $-14.9M | — |
| Returns | |||||
| ROE | -4.1% | -4.1% | -15.0% | -39.3% | -53.2% |
| Valuation | |||||
| P/B | 1.43 | 1.43 | 1.39 | 0.69 | 0.93 |
| Growth & Yield | |||||
| Revenue Growth | -49.4% | -49.4% | 89.1% | 268.6% | — |
| EPS Growth | 74.9% | 74.9% | 70.8% | 51.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+68.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.02 → -0.00
Residual
+68.4%
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.