Industrials / Engineering & ConstructionKuala Lumpur
$0.19
+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 20%
FCF escenarios
weak_data · normalized FCF $-11.7M · 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
37/100
D
Piotroski
3/9
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
$171M
P/E
N/A
•EV/EBITDA
2102.5x
↑ROE
-1.7%
↓Gross Margin
24.6%
↓Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.7%
FCF CAGR
—
FCF margin
-199.5%
FCF / Net income
36.97x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $30.2M · net income $-1.6M · FCF $-60.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $30.2M | $30.2M | $34.5M | $19.5M | $27.9M |
| Net Income | $-1.6M | $-1.6M | $-7.0M | $-4.7M | $-18.4M |
| EBITDA | $71715.00 | $71715.00 | $-5.2M | $-3.8M | $-16.4M |
| EPS | — | — | -0.05 | -0.04 | -15.92 |
| Gross Margin | 24.6% | 24.6% | 15.4% | 8.1% | -10.1% |
| Operating Margin | -2.4% | -2.4% | -18.9% | -31.0% | -66.7% |
| Net Margin | -5.4% | -5.4% | -20.4% | -23.9% | -66.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.04 | 0.08 | 0.18 |
| Current Ratio | 2.38 | 2.38 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-60.3M | $-60.3M | $3.2M | $-11.7M | $-7.4M |
| Returns | |||||
| ROE | -1.7% | -1.7% | -32.1% | -16.7% | -100.2% |
| Valuation | |||||
| EV/EBITDA | 2102.50 | 2102.50 | — | — | — |
| P/B | 1.79 | 1.79 | 0.75 | 1.27 | 4.91 |
| Growth & Yield | |||||
| Revenue Growth | -12.4% | -12.4% | 77.1% | -30.2% | — |
| EPS Growth | — | — | -27.3% | 99.8% | — |
Revenue, Net Income & Free Cash Flow ($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
+100.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.05 → n/d
Residual
+100.0%
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.