Energy / Oil & Gas E&PASX
$0.00
+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 17%
FCF escenarios
weak_data · normalized FCF $-2.4M · quality 39.7/100
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
25/100
D
Piotroski
0/9
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
$6M
P/E
N/A
•EV/EBITDA
N/A
•ROE
195.5%
↑Gross Margin
100.0%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-77.1%
FCF CAGR
—
FCF margin
-954.0%
FCF / Net income
0.74x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $220095.0 · net income $-2.8M · FCF $-2.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $220095.00 | $220095.00 | $528277.00 | $9.4M | $18.4M |
| Net Income | $-2.8M | $-2.8M | $6.2M | $-733264.00 | $-3.6M |
| EBITDA | $-2.6M | $-2.6M | $-2.4M | $2.1M | $-460334.00 |
| EPS | — | — | 0.01 | -0.00 | -0.01 |
| Gross Margin | 100.0% | 100.0% | 100.0% | 28.9% | 22.5% |
| Operating Margin | -1700.1% | -1700.1% | -442.7% | -1.7% | -18.7% |
| Net Margin | -1290.4% | -1290.4% | 1170.3% | -7.8% | -19.5% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 2.83 | -0.15 | -0.10 |
| Current Ratio | 1.60 | 1.60 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.1M | $-2.1M | $-2.4M | $-6.8M | $-3.7M |
| Returns | |||||
| ROE | 195.5% | 195.5% | 1433.7% | 9.6% | 33.1% |
| Valuation | |||||
| P/E | — | — | 0.42 | — | — |
| P/B | — | — | 6.03 | — | — |
| Growth & Yield | |||||
| Revenue Growth | -58.3% | -58.3% | -94.4% | -49.0% | — |
| EPS Growth | — | — | 745.5% | 82.5% | — |
Revenue, Net Income & Free Cash Flow ($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
+50.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.01 → n/d
Residual
+50.0%
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.