Industrials / Specialty Business ServicesThailand
$0.10
+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 34% · confianza 19%
FCF escenarios
weak_data · normalized FCF $-92.1M · quality 48.7/100
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
3/9
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
$105M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-65.2%
↓Gross Margin
32.9%
↑Debt/Equity
0.08
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-10.5%
FCF CAGR
—
FCF margin
-10.8%
FCF / Net income
0.12x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $445.0M · net income $-393.4M · FCF $-48.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $445.0M | $445.0M | $503.9M | $386.6M | $620.5M |
| Net Income | $-393.4M | $-393.4M | $-164.3M | $-442.1M | $-116.2M |
| EBITDA | $-399.5M | $-399.5M | $-141.4M | $-388.7M | $-87.9M |
| EPS | -0.37 | -0.37 | -0.17 | -0.63 | -0.21 |
| Gross Margin | 32.9% | 32.9% | 22.0% | 13.7% | 17.3% |
| Operating Margin | -16.8% | -16.8% | -9.7% | -12.2% | 1.0% |
| Net Margin | -88.4% | -88.4% | -32.6% | -114.3% | -18.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.08 | 0.08 | 0.05 | 0.01 | 0.02 |
| Current Ratio | 3.10 | 3.10 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-48.2M | $-48.2M | $-92.1M | $-177.9M | $34.5M |
| Returns | |||||
| ROE | -65.2% | -65.2% | -15.8% | -42.3% | -14.8% |
| Valuation | |||||
| P/B | 0.17 | 0.17 | 1.64 | 1.14 | 9.77 |
| Growth & Yield | |||||
| Revenue Growth | -11.7% | -11.7% | 30.3% | -37.7% | — |
| EPS Growth | -125.9% | -125.9% | 74.0% | -201.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-0.17 → -0.37
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.