Technology / Electronics & Computer DistributionThailand
$0.15
+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 33% · confianza 21%
FCF escenarios
weak_data · normalized FCF $-35.3M · quality 60.3/100
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
26/100
D
Piotroski
2/9
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
$861M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-30.5%
↓Gross Margin
32.6%
↑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
-16.0%
FCF CAGR
—
FCF margin
-18.5%
FCF / Net income
0.18x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $160.3M · net income $-164.2M · FCF $-29.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $160.3M | $160.3M | $250.7M | $289.1M | $270.5M |
| Net Income | $-164.2M | $-164.2M | $-95.5M | $-38.0M | $-145.5M |
| EBITDA | $-58.4M | $-58.4M | $-44.6M | $12.0M | $-30.0M |
| EPS | -0.03 | -0.03 | -0.02 | -0.01 | -0.03 |
| Gross Margin | 32.6% | 32.6% | 36.2% | 37.9% | 24.6% |
| Operating Margin | -101.0% | -101.0% | -65.8% | -22.2% | -61.9% |
| Net Margin | -102.4% | -102.4% | -38.1% | -13.1% | -53.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.05 | 0.05 | 0.07 | 0.06 | 0.04 |
| Current Ratio | 3.80 | 3.80 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-29.7M | $-29.7M | $-127.4M | $-35.3M | $-370.7M |
| Returns | |||||
| ROE | -30.5% | -30.5% | -14.4% | -5.0% | -18.7% |
| Valuation | |||||
| EV/EBITDA | — | — | — | 70.86 | — |
| P/B | 1.50 | 1.50 | 1.21 | 1.13 | 1.43 |
| Growth & Yield | |||||
| Revenue Growth | -36.0% | -36.0% | -13.3% | 6.9% | — |
| EPS Growth | -72.2% | -72.2% | -157.1% | 75.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+54.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.02 → -0.03
Residual
+54.1%
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.