Industrials / Integrated Freight & LogisticsThailand
$0.20
+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 35% · confianza 12%
FCF escenarios
weak_data · normalized FCF $-65.5M · quality 31.3/100
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
0/100
F
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
$144M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-307.0%
↓Gross Margin
14.5%
↓Debt/Equity
9.66
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-23.3%
FCF CAGR
—
FCF margin
-4.0%
FCF / Net income
0.36x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $859.9M · net income $-94.9M · FCF $-34.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $859.9M | $859.9M | $685.5M | $688.0M | $1.90B |
| Net Income | $-94.9M | $-94.9M | $-270.8M | $-328.6M | $-6.6M |
| EBITDA | $-46.1M | $-46.1M | $-251.8M | $-296.9M | $60.0M |
| EPS | -0.16 | -0.16 | -0.51 | -0.62 | -0.01 |
| Gross Margin | 14.5% | 14.5% | 8.1% | 11.3% | 13.9% |
| Operating Margin | -6.1% | -6.1% | -19.7% | -38.1% | 0.4% |
| Net Margin | -11.0% | -11.0% | -39.5% | -47.8% | -0.3% |
| Balance Sheet | |||||
| Debt/Equity | 9.66 | 9.66 | 6.39 | 1.35 | 0.79 |
| Current Ratio | 0.51 | 0.51 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-34.1M | $-34.1M | $-70.1M | $-65.5M | $-11.4M |
| Returns | |||||
| ROE | -307.0% | -307.0% | -391.4% | -98.8% | -1.0% |
| Valuation | |||||
| EV/EBITDA | — | — | — | — | 33.16 |
| P/B | 3.86 | 3.86 | 3.06 | 3.34 | 2.63 |
| Growth & Yield | |||||
| Revenue Growth | 25.4% | 25.4% | -0.4% | -63.9% | — |
| EPS Growth | 69.0% | 69.0% | 17.5% | -4684.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+0.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.51 → -0.16
Residual
+0.0%
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.