Communication Services / EntertainmentThailand
$0.21
+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 18%
FCF escenarios
weak_data · normalized FCF $2.9M · quality 43.7/100
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
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
$168M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-3.4%
↓Gross Margin
16.2%
↓Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-26.9%
FCF CAGR
—
FCF margin
-11.3%
FCF / Net income
0.68x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $120.5M · net income $-20.1M · FCF $-13.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $120.5M | $120.5M | $180.4M | $192.1M | $308.4M |
| Net Income | $-20.1M | $-20.1M | $-4.6M | $-3.0M | $-9.9M |
| EBITDA | $-8.1M | $-8.1M | $13.6M | $12.4M | $6.5M |
| EPS | -0.03 | -0.03 | -0.01 | -0.00 | -0.01 |
| Gross Margin | 16.2% | 16.2% | 32.8% | 31.8% | 25.8% |
| Operating Margin | -15.5% | -15.5% | 1.1% | 0.3% | -2.5% |
| Net Margin | -16.7% | -16.7% | -2.6% | -1.6% | -3.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Current Ratio | 11.78 | 11.78 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-13.7M | $-13.7M | $2.9M | $17.7M | $1.2M |
| Returns | |||||
| ROE | -3.4% | -3.4% | -0.8% | -0.5% | -1.7% |
| Valuation | |||||
| EV/EBITDA | — | — | 19.16 | 22.80 | 81.30 |
| P/B | 0.28 | 0.28 | 0.47 | 0.53 | 0.95 |
| Growth & Yield | |||||
| Revenue Growth | -33.2% | -33.2% | -6.1% | -37.7% | — |
| EPS Growth | -332.8% | -332.8% | -52.6% | 69.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-0.01 → -0.03
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.