Real Estate / Real Estate - DevelopmentThailand
$0.02
+0.00 (+0.00%)
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
0/100
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
$104M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-155.7%
↓Gross Margin
-31.1%
↓Debt/Equity
6.29
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-57.1%
FCF CAGR
—
FCF margin
-381.6%
FCF / Net income
0.40x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $15.7M · net income $-149.9M · FCF $-60.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $15.7M | $15.7M | $52.3M | $201.5M | $199.0M |
| Net Income | $-149.9M | $-149.9M | $-135.6M | $-65.8M | $-88.8M |
| EBITDA | $-126.7M | $-126.7M | $-104.3M | $-33.2M | $-53.7M |
| EPS | -0.03 | -0.03 | -0.03 | -0.02 | -0.02 |
| Gross Margin | -31.1% | -31.1% | 18.1% | 22.5% | 25.5% |
| Operating Margin | -406.5% | -406.5% | -119.6% | -20.1% | -30.6% |
| Net Margin | -952.8% | -952.8% | -259.1% | -32.7% | -44.6% |
| Balance Sheet | |||||
| Debt/Equity | 6.29 | 6.29 | 2.87 | 1.72 | 1.88 |
| Current Ratio | 0.65 | 0.65 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-60.0M | $-60.0M | $-83.9M | $-102.9M | $-27.2M |
| Returns | |||||
| ROE | -155.7% | -155.7% | -60.0% | -18.2% | -28.2% |
| Valuation | |||||
| P/B | 1.00 | 1.00 | 1.41 | 0.91 | 3.10 |
| Growth & Yield | |||||
| Revenue Growth | -69.9% | -69.9% | -74.0% | 1.3% | — |
| EPS Growth | -3.3% | -3.3% | -50.0% | 0.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-60.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.03 → -0.03
Residual
-60.0%
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.