Technology / Software - ApplicationThailand
$0.01
+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 $-164.7M · quality 49.3/100
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
23/100
D
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
$10.4B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-29.5%
↓Gross Margin
6.7%
↓Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+588.7%
FCF CAGR
—
FCF margin
-61.9%
FCF / Net income
0.36x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $170.5M · net income $-293.7M · FCF $-105.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $170.5M | $170.5M | $57.5M | $33.7M | $522000.89 |
| Net Income | $-293.7M | $-293.7M | $-241.4M | $-534.0M | $61.4M |
| EBITDA | $-38.6M | $-38.6M | $16.6M | $-505.3M | $58.0M |
| EPS | -0.00 | -0.00 | -0.00 | -0.00 | 0.00 |
| Gross Margin | 6.7% | 6.7% | 10.2% | -235.0% | -36.3% |
| Operating Margin | -38.3% | -38.3% | -121.9% | -1207.2% | -17784.7% |
| Net Margin | -172.2% | -172.2% | -419.9% | -1582.2% | 11769.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.05 | 0.04 | 0.02 |
| Current Ratio | 1.33 | 1.33 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-105.5M | $-105.5M | $-164.7M | $-490.1M | $-354.3M |
| Returns | |||||
| ROE | -29.5% | -29.5% | -18.5% | -67.1% | 4.6% |
| Valuation | |||||
| P/B | 9.21 | 9.21 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 196.6% | 196.6% | 70.3% | 6365.2% | — |
| EPS Growth | -245.5% | -245.5% | 95.6% | -927.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-0.00 → -0.00
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.