Energy / Oil & Gas E&PASX
$0.01
+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 13%
FCF escenarios
weak_data · normalized FCF $-7.7M · quality 34.7/100
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
10/100
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
$38M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-107.5%
↓Gross Margin
-20626.3%
↓Debt/Equity
3.36
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-26.2%
FCF CAGR
—
FCF margin
-189084.2%
FCF / Net income
1.10x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4960.0 · net income $-8.5M · FCF $-9.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4960.00 | $4960.00 | $-216574.00 | $8006.00 | $12327.00 |
| Net Income | $-8.5M | $-8.5M | $-13.1M | $-3.1M | $-6.0M |
| EBITDA | $-5.3M | $-5.3M | $-11.1M | $-3.2M | $-6.0M |
| EPS | — | — | -0.01 | -0.00 | -0.00 |
| Gross Margin | -20626.3% | -20626.3% | 143.8% | 1417.2% | 100.0% |
| Operating Margin | -129003.7% | -129003.7% | 4799.7% | -39924.3% | -49066.8% |
| Net Margin | -171435.0% | -171435.0% | 6031.7% | -39041.5% | -48809.5% |
| Balance Sheet | |||||
| Debt/Equity | 3.36 | 3.36 | 1.10 | — | — |
| Current Ratio | 0.55 | 0.55 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-9.4M | $-9.4M | $-7.7M | $-6.8M | $-8.8M |
| Returns | |||||
| ROE | -107.5% | -107.5% | -125.3% | -14.3% | -32.1% |
| Valuation | |||||
| P/B | 1.06 | 1.06 | 0.85 | 1.88 | 3.44 |
| Growth & Yield | |||||
| Revenue Growth | 102.3% | 102.3% | -2805.1% | -35.1% | — |
| EPS Growth | — | — | -221.1% | 50.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+16.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → n/d
Residual
+16.7%
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.