Industrials / Engineering & ConstructionKuala Lumpur
$1.11
+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 15%
FCF escenarios
weak_data · normalized FCF $-5.5M · quality 31.0/100
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
10/100
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
$64M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-16.9%
↓Gross Margin
7.0%
↓Debt/Equity
1.62
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-2.4%
FCF CAGR
—
FCF margin
-2.9%
FCF / Net income
0.49x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $193.9M · net income $-11.3M · FCF $-5.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $193.9M | $193.9M | $155.8M | $176.0M | $208.5M |
| Net Income | $-11.3M | $-11.3M | $-8.0M | $-11.2M | $-2.2M |
| EBITDA | $-822000.00 | $-822000.00 | $1.1M | $3.8M | $13.7M |
| EPS | — | — | -0.14 | -0.19 | -0.04 |
| Gross Margin | 7.0% | 7.0% | 8.1% | 5.9% | 11.8% |
| Operating Margin | -1.6% | -1.6% | -3.1% | -3.8% | 1.3% |
| Net Margin | -5.9% | -5.9% | -5.2% | -6.4% | -1.1% |
| Balance Sheet | |||||
| Debt/Equity | 1.62 | 1.62 | 1.34 | 1.22 | 0.98 |
| Current Ratio | 0.90 | 0.90 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-5.5M | $-5.5M | $-9.5M | $-4.7M | $6.9M |
| Returns | |||||
| ROE | -16.9% | -16.9% | -10.2% | -12.8% | -2.3% |
| Valuation | |||||
| EV/EBITDA | — | — | 155.98 | 39.03 | 10.17 |
| P/B | 0.96 | 0.96 | 0.89 | 0.67 | 0.61 |
| Growth & Yield | |||||
| Revenue Growth | 24.4% | 24.4% | -11.5% | -15.6% | — |
| EPS Growth | — | — | 28.3% | -401.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+1.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.14 → n/d
Residual
+1.8%
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.