Communication Services / EntertainmentThailand
$1.70
+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 $-42.8M · quality 50.7/100
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
23/100
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
$1.1B
P/E
56.7x
↑EV/EBITDA
N/A
•ROE
-23.0%
↓Gross Margin
30.0%
↓Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-27.4%
FCF CAGR
—
FCF margin
-39.3%
FCF / Net income
0.79x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $108.9M · net income $-54.1M · FCF $-42.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $108.9M | $108.9M | $114.5M | $188.3M | $284.7M |
| Net Income | $-54.1M | $-54.1M | $-119.0M | $-49.7M | $25.0M |
| EBITDA | $-47.8M | $-47.8M | $-98.8M | $47.4M | $202.5M |
| EPS | -0.08 | -0.08 | -0.18 | -0.08 | 0.04 |
| Gross Margin | 30.0% | 30.0% | 29.8% | 51.2% | 40.0% |
| Operating Margin | -32.9% | -32.9% | -34.1% | -1.2% | 11.5% |
| Net Margin | -49.7% | -49.7% | -103.9% | -26.4% | 8.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.05 | 0.01 | 0.02 |
| Current Ratio | 10.01 | 10.01 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-42.8M | $-42.8M | $-59.4M | $15.9M | $135.2M |
| Returns | |||||
| ROE | -23.0% | -23.0% | -41.1% | -12.2% | 5.4% |
| Valuation | |||||
| P/E | 56.67 | 56.67 | — | — | 76.39 |
| EV/EBITDA | — | — | — | 38.11 | 8.28 |
| P/B | 4.70 | 4.70 | 7.15 | 5.06 | 4.16 |
| Growth & Yield | |||||
| Revenue Growth | -4.9% | -4.9% | -39.2% | -33.9% | — |
| EPS Growth | 54.6% | 54.6% | -139.7% | -299.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-0.18 → -0.08
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.