Communication Services / EntertainmentThailand
$0.14
+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 13%
FCF escenarios
weak_data · normalized FCF $-549.0M · quality 32.3/100
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
4/100
F
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
$306M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-79.4%
↓Gross Margin
21.1%
↓Debt/Equity
2.49
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-19.0%
FCF CAGR
—
FCF margin
-2.1%
FCF / Net income
0.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.88B · net income $-1.22B · FCF $-39.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.88B | $1.88B | $2.68B | $3.65B | $3.53B |
| Net Income | $-1.22B | $-1.22B | $-304.6M | $1.40B | $137.1M |
| EBITDA | $-51.3M | $-51.3M | $426.7M | $2.50B | $965.5M |
| EPS | — | — | -0.14 | 0.65 | 0.06 |
| Gross Margin | 21.1% | 21.1% | 36.3% | 49.2% | 49.4% |
| Operating Margin | -39.7% | -39.7% | -29.3% | 2.9% | 5.9% |
| Net Margin | -65.2% | -65.2% | -11.4% | 38.2% | 3.9% |
| Balance Sheet | |||||
| Debt/Equity | 2.49 | 2.49 | 1.46 | 1.29 | 2.07 |
| Cash Flow | |||||
| Free Cash Flow | $-39.1M | $-39.1M | $-831.6M | $-549.0M | $-433.4M |
| Returns | |||||
| ROE | -79.4% | -79.4% | -11.1% | 47.7% | 6.8% |
| Valuation | |||||
| P/E | — | — | — | 11.03 | 112.00 |
| EV/EBITDA | — | — | 37.72 | 7.54 | 20.06 |
| P/B | 0.20 | 0.20 | 4.48 | 5.26 | 7.67 |
| Growth & Yield | |||||
| Revenue Growth | -30.0% | -30.0% | -26.6% | 3.3% | — |
| EPS Growth | — | — | -121.6% | 905.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-74.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.14 → n/d
Residual
-74.8%
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.