Industrials / Engineering & ConstructionThailand
$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 17%
FCF escenarios
weak_data · normalized FCF $-115.2M · quality 40.7/100
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
6/100
F
Piotroski
4/9
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
$87M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-21.7%
↓Gross Margin
10.7%
↓Debt/Equity
1.47
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-30.5%
FCF CAGR
—
FCF margin
-15.7%
FCF / Net income
2.42x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $306.2M · net income $-19.8M · FCF $-47.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $306.2M | $306.2M | $428.7M | $751.7M | $914.0M |
| Net Income | $-19.8M | $-19.8M | $-400.1M | $22.0M | $101.3M |
| EBITDA | $-3.0M | $-3.0M | $-383.9M | $47.1M | $137.5M |
| EPS | -0.02 | -0.02 | -0.50 | 0.03 | 0.24 |
| Gross Margin | 10.7% | 10.7% | -3.3% | 14.0% | 11.2% |
| Operating Margin | -9.7% | -9.7% | -93.9% | 4.6% | 6.4% |
| Net Margin | -6.5% | -6.5% | -93.3% | 2.9% | 11.1% |
| Balance Sheet | |||||
| Debt/Equity | 1.47 | 1.47 | 1.50 | 0.66 | 1.48 |
| Current Ratio | 0.79 | 0.79 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-47.9M | $-47.9M | $-130.2M | $-115.2M | $2.2M |
| Returns | |||||
| ROE | -21.7% | -21.7% | -376.8% | 7.4% | 67.6% |
| Valuation | |||||
| P/B | 0.95 | 0.95 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | -28.6% | -28.6% | -43.0% | -17.8% | — |
| EPS Growth | 95.8% | 95.8% | -2061.7% | -89.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-0.50 → -0.02
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.