Energy / Oil & Gas E&PASX
$0.01
-0.00 (-12.50%)
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 33% · confianza 25%
FCF escenarios
weak_data · normalized FCF $-12.2M · quality 72.0/100
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
15/100
F
Piotroski
2/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$16M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-30.5%
↓Gross Margin
N/A
•Debt/Equity
0.06
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
1.77x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-4.9M · FCF $-8.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | — | — | — | $4.7M | $13.9M | $9.6M |
| Net Income | $-4.9M | $-4.9M | $-13.0M | $-5.1M | $-32.8M | — |
| EBITDA | $-4.6M | $-4.6M | $-12.4M | $-4.3M | $-31.2M | — |
| EPS | -0.01 | -0.01 | -0.02 | -0.01 | -0.06 | — |
| Gross Margin | — | — | — | 4.3% | 42.3% | 47.8% |
| Operating Margin | — | — | — | -109.9% | -230.3% | — |
| Net Margin | — | — | — | -108.1% | -235.9% | — |
| Balance Sheet | ||||||
| Debt/Equity | 0.06 | 0.06 | 0.06 | 0.06 | 0.19 | — |
| Current Ratio | 2.28 | 2.28 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $-8.6M | $-8.6M | $-20.0M | $-12.2M | $-13.7M | — |
| Returns | ||||||
| ROE | -30.5% | -30.5% | -78.9% | -22.1% | -165.9% | — |
| Valuation | ||||||
| P/B | 0.73 | 0.73 | 1.73 | 2.99 | 2.72 | — |
| Growth & Yield | ||||||
| Revenue Growth | — | — | — | -65.9% | 44.6% | — |
| EPS Growth | 69.0% | 69.0% | -120.0% | 85.2% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-61.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.02 → -0.01
Residual
-61.1%
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.