Financial Services / Credit ServicesHKSE
$0.04
+0.00 (+8.33%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 0.0/100
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
15/100
F
Piotroski
1/9
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
$37M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-15.4%
↓Gross Margin
31.7%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-14.5%
FCF CAGR
—
FCF margin
-16.1%
FCF / Net income
0.20x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $30.4M · net income $-24.8M · FCF $-4.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $30.4M | $30.4M | $52.2M | $49.9M | $48.6M |
| Net Income | $-24.8M | $-24.8M | $-10.3M | $-6.1M | $-3.6M |
| EBITDA | $-21.1M | $-21.1M | $-10.8M | $-5.7M | $-10.8M |
| EPS | — | — | -0.01 | -0.01 | -0.00 |
| Gross Margin | 31.7% | 31.7% | 35.0% | 30.6% | 38.6% |
| Operating Margin | -70.8% | -70.8% | -21.5% | -12.3% | -23.0% |
| Net Margin | -81.6% | -81.6% | -19.8% | -12.2% | -7.5% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | 0.21 | 0.58 |
| Current Ratio | 7.02 | 7.02 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-4.9M | $-4.9M | $91.7M | $32.5M | $-12.9M |
| Returns | |||||
| ROE | -15.4% | -15.4% | -5.5% | -3.1% | -1.8% |
| Valuation | |||||
| P/B | 0.23 | 0.23 | 0.22 | 0.17 | 0.12 |
| Growth & Yield | |||||
| Revenue Growth | -41.7% | -41.7% | 4.5% | 2.7% | — |
| EPS Growth | — | — | -68.8% | -68.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+2.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → n/d
Residual
+2.6%
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.