Communication Services / EntertainmentThailand
$0.19
+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 20%
FCF escenarios
weak_data · normalized FCF $-44.1M · quality 52.7/100
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
24/100
D
Piotroski
6/9
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
$114M
P/E
N/A
•EV/EBITDA
4.6x
↓ROE
-46.0%
↓Gross Margin
22.3%
↓Debt/Equity
0.18
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-39.8%
FCF CAGR
—
FCF margin
1.0%
FCF / Net income
-0.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $73.0M · net income $-25.4M · FCF $709146.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $73.0M | $73.0M | $174.9M | $312.6M | $334.9M |
| Net Income | $-25.4M | $-25.4M | $-547.9M | $69.5M | $122.1M |
| EBITDA | $24.0M | $24.0M | $-509.3M | $92.4M | $142.6M |
| EPS | -0.04 | -0.04 | -0.91 | 0.11 | 0.24 |
| Gross Margin | 22.3% | 22.3% | 19.0% | 38.6% | 46.4% |
| Operating Margin | -28.6% | -28.6% | -300.3% | 22.0% | 37.8% |
| Net Margin | -34.8% | -34.8% | -313.2% | 22.2% | 36.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.18 | 0.18 | 0.48 | 0.00 | 0.01 |
| Current Ratio | 0.82 | 0.82 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $709146.00 | $709146.00 | $-44.1M | $-99.8M | $-24.4M |
| Returns | |||||
| ROE | -46.0% | -46.0% | -704.2% | 11.2% | 20.5% |
| Valuation | |||||
| P/E | — | — | — | 68.22 | 36.87 |
| EV/EBITDA | 4.60 | 4.60 | — | 48.77 | 30.45 |
| P/B | 2.07 | 2.07 | 4.10 | 7.26 | 7.53 |
| Growth & Yield | |||||
| Revenue Growth | -58.3% | -58.3% | -44.0% | -6.7% | — |
| EPS Growth | 95.6% | 95.6% | -927.3% | -54.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-0.91 → -0.04
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.