Energy / Oil & Gas Equipment & ServicesKuala 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 14%
FCF escenarios
weak_data · normalized FCF $-435000.00 · quality 33.7/100
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
8/100
F
Piotroski
3/9
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
$5M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-37.6%
↓Gross Margin
72.5%
↑Debt/Equity
0.83
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
-42.3%
FCF CAGR
—
FCF margin
-5.6%
FCF / Net income
0.07x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.8M · net income $-6.6M · FCF $-435000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2023 | 2021 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $7.8M | $7.8M | $22.2M | $70.5M |
| Net Income | $-6.6M | $-6.6M | $3.2M | $-3.1M |
| EBITDA | $-3.1M | $-3.1M | $5.3M | $3.8M |
| EPS | -0.02 | -0.02 | 0.01 | -0.01 |
| Gross Margin | 72.5% | 72.5% | 12.3% | 34.3% |
| Operating Margin | -84.7% | -84.7% | 16.8% | 0.3% |
| Net Margin | -84.8% | -84.8% | 14.4% | -4.4% |
| Balance Sheet | ||||
| Debt/Equity | 0.83 | 0.83 | 0.12 | 0.26 |
| Current Ratio | 0.36 | 0.36 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $-435000.00 | $-435000.00 | $-711000.00 | $3.5M |
| Returns | ||||
| ROE | -37.6% | -37.6% | 7.5% | -4.1% |
| Valuation | ||||
| P/E | — | — | 8.40 | — |
| EV/EBITDA | — | — | 5.91 | 17.77 |
| P/B | 0.23 | 0.23 | 0.63 | 0.64 |
| Growth & Yield | ||||
| Revenue Growth | -64.9% | -64.9% | -68.4% | — |
| EPS Growth | -228.9% | -228.9% | 189.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-77.8%
Start / end P/E
n/dx → n/dx
EPS bridge
0.01 → -0.02
Residual
-77.8%
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.