Energy / Oil & Gas E&PLSE
$0.03
+0.00 (+1.07%)
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 $-726000.00 · quality 53.7/100
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
19/100
F
Piotroski
4/9
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
$1M
P/E
283.0x
↑EV/EBITDA
30.0x
↑ROE
-0.7%
↓Gross Margin
60.0%
↑Debt/Equity
-0.39
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-62.1%
FCF CAGR
—
FCF margin
-736.8%
FCF / Net income
-13.21x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $95000.0 · net income $53000.0 · FCF $-700000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $95000.00 | $95000.00 | — | $662000.00 | $1.8M |
| Net Income | $53000.00 | $53000.00 | $-17.6M | $-2.1M | $-2.5M |
| EBITDA | $646000.00 | $646000.00 | $-17.3M | $-2.0M | $-2.4M |
| EPS | 0.00 | 0.00 | -0.05 | -0.01 | -0.02 |
| Gross Margin | 60.0% | 60.0% | — | — | — |
| Operating Margin | 1837.9% | 1837.9% | — | -216.0% | -141.9% |
| Net Margin | 55.8% | 55.8% | — | -320.5% | -145.1% |
| Balance Sheet | |||||
| Debt/Equity | -0.39 | -0.39 | -0.18 | 0.04 | 0.04 |
| Current Ratio | 0.10 | 0.10 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-700000.00 | $-700000.00 | $-726000.00 | $-981000.00 | $-1.6M |
| Returns | |||||
| ROE | -0.7% | -0.7% | 197.0% | -29.7% | -23.1% |
| Valuation | |||||
| P/E | 283.00 | 283.00 | — | — | — |
| EV/EBITDA | 29.99 | 29.99 | — | — | — |
| P/B | — | — | — | 22.10 | 10.94 |
| Growth & Yield | |||||
| Revenue Growth | — | — | — | -62.2% | — |
| EPS Growth | 100.2% | 100.2% | -525.0% | 50.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
192.8%
EPS terminal req.
$0.00
Spread vs growth
-92.6%
5Y implied EPS CAGR
97.9%
EPS terminal req.
$0.00
Spread vs growth
2.3%
10Y implied EPS CAGR
47.6%
EPS terminal req.
$0.00
Spread vs growth
52.6%
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
-62.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.05 → 0.00
Residual
-62.3%
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.