Energy / Oil & Gas E&PCanadian Sec
$0.05
-0.00 (-9.09%)
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 $-459468.00 · quality 52.0/100
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
0/100
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
$864492
P/E
N/A
•EV/EBITDA
N/A
•ROE
-10.1%
↓Gross Margin
99.0%
↑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
—
FCF CAGR
—
FCF margin
-15010.4%
FCF / Net income
0.86x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3061.0 · net income $-536592.0 · FCF $-459468.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3061.00 | $3061.00 | — | — | — |
| Net Income | $-536592.00 | $-536592.00 | $-902845.00 | $-285734.00 | $-35312.00 |
| EBITDA | $-538026.00 | $-538026.00 | $-932503.00 | $-319908.00 | $-35312.00 |
| EPS | — | — | -0.06 | -0.02 | -0.00 |
| Gross Margin | 99.0% | 99.0% | — | — | — |
| Operating Margin | -17576.8% | -17576.8% | — | — | — |
| Net Margin | -17530.0% | -17530.0% | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-459468.00 | $-459468.00 | $-512203.00 | $-247536.00 | $-21411.00 |
| Returns | |||||
| ROE | -10.1% | -10.1% | -16.1% | -12.2% | -9.0% |
| Valuation | |||||
| P/B | 0.16 | 0.16 | 3.79 | — | — |
| Growth & Yield | |||||
| EPS Growth | — | — | -227.5% | -637.9% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
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
-97.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.06 → n/d
Residual
-97.1%
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.