Basic Materials / Lumber & Wood ProductionKuala Lumpur
$0.43
+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 32% · confianza 25%
FCF escenarios
weak_data · normalized FCF $3.6M · quality 67.0/100
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
20/100
D
Piotroski
5/9
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
$69M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-2.4%
↓Gross Margin
35.5%
↑Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-46.6%
FCF CAGR
-54.1%
FCF margin
30.9%
FCF / Net income
-0.33x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.7M · net income $-8.2M · FCF $2.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.7M | $8.7M | $10.4M | $24.5M | $57.3M |
| Net Income | $-8.2M | $-8.2M | $-15.1M | $15.2M | $-18.0M |
| EBITDA | $-6.5M | $-6.5M | $-8.8M | $17.2M | $-16.2M |
| EPS | — | — | -0.09 | 0.09 | -0.11 |
| Gross Margin | 35.5% | 35.5% | 21.6% | 1.4% | 2.8% |
| Operating Margin | -104.9% | -104.9% | -111.1% | -61.1% | -26.8% |
| Net Margin | -94.2% | -94.2% | -145.0% | 62.1% | -31.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
| Current Ratio | 21.00 | 21.00 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.7M | $2.7M | $3.6M | $17.0M | $27.9M |
| Returns | |||||
| ROE | -2.4% | -2.4% | -4.2% | 4.1% | -5.0% |
| Valuation | |||||
| P/E | — | — | — | 5.56 | — |
| EV/EBITDA | — | — | — | 4.44 | — |
| P/B | 0.20 | 0.20 | 0.24 | 0.22 | 0.23 |
| Growth & Yield | |||||
| Revenue Growth | -15.9% | -15.9% | -57.6% | -57.3% | — |
| EPS Growth | — | — | -205.2% | 181.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-7.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.09 → n/d
Residual
-7.5%
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.