Technology / Electronic ComponentsKuala Lumpur
$0.13
+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 18%
FCF escenarios
weak_data · normalized FCF $-824000.00 · quality 43.7/100
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
34/100
D
Piotroski
4/9
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
$150M
P/E
6.3x
↓EV/EBITDA
2.8x
↓ROE
-1.2%
↓Gross Margin
-3.9%
↓Debt/Equity
0.27
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-52.8%
FCF CAGR
—
FCF margin
-11.3%
FCF / Net income
7.02x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $273.0M · net income $-4.4M · FCF $-30.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $273.0M | $273.0M | $409.6M | $915.8M | $2.60B |
| Net Income | $-4.4M | $-4.4M | $-104.9M | $-254.5M | $-12.1M |
| EBITDA | $16.6M | $16.6M | $-76.8M | $-198.5M | $53.0M |
| EPS | -0.00 | -0.00 | -0.09 | -0.21 | -0.01 |
| Gross Margin | -3.9% | -3.9% | -12.2% | -4.9% | 3.2% |
| Operating Margin | -2.0% | -2.0% | -24.4% | -27.1% | -0.1% |
| Net Margin | -1.6% | -1.6% | -25.6% | -27.8% | -0.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.27 | 0.27 | 0.29 | 0.31 | 0.35 |
| Current Ratio | 3.27 | 3.27 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-30.8M | $-30.8M | $-824000.00 | $146.8M | $223.0M |
| Returns | |||||
| ROE | -1.2% | -1.2% | -27.7% | -52.6% | -1.6% |
| Valuation | |||||
| P/E | 6.25 | 6.25 | — | — | — |
| EV/EBITDA | 2.79 | 2.79 | — | — | 10.80 |
| P/B | 0.40 | 0.40 | 0.84 | 0.75 | 0.70 |
| Growth & Yield | |||||
| Revenue Growth | -33.3% | -33.3% | -55.3% | -64.8% | — |
| EPS Growth | 95.9% | 95.9% | 58.8% | -1995.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-51.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.09 → -0.00
Residual
-51.9%
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.