Technology / Electronic ComponentsHKSE
$0.10
+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 $-1.6M · 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
18/100
F
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
$50M
P/E
N/A
•EV/EBITDA
N/A
•ROE
2.4%
↓Gross Margin
7.3%
↓Debt/Equity
-0.05
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-14.4%
FCF CAGR
-28.2%
FCF margin
15.7%
FCF / Net income
-2.41x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $20.2M · net income $-1.3M · FCF $3.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $20.2M | $20.2M | $22.3M | $21.8M | $32.2M |
| Net Income | $-1.3M | $-1.3M | $-1.3M | $-3.5M | $-4.6M |
| EBITDA | $-1.0M | $-1.0M | $-1.2M | $-1.2M | $2.0M |
| EPS | — | — | -0.00 | -0.01 | -0.01 |
| Gross Margin | 7.3% | 7.3% | 7.9% | 7.5% | 14.9% |
| Operating Margin | -5.4% | -5.4% | -5.4% | -5.7% | 6.0% |
| Net Margin | -6.5% | -6.5% | -5.8% | -16.1% | -14.4% |
| Balance Sheet | |||||
| Debt/Equity | -0.05 | -0.05 | -0.06 | -0.04 | -0.78 |
| Current Ratio | 0.01 | 0.01 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $3.2M | $3.2M | $-1.6M | $-3.9M | $8.5M |
| Returns | |||||
| ROE | 2.4% | 2.4% | 2.4% | 6.7% | 9.5% |
| Valuation | |||||
| EV/EBITDA | — | — | — | — | 30.04 |
| Growth & Yield | |||||
| Revenue Growth | -9.4% | -9.4% | 2.3% | -32.4% | — |
| EPS Growth | — | — | 62.9% | 24.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-29.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → n/d
Residual
-29.3%
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.