Energy / Oil & Gas E&PASX
$0.03
-0.00 (-2.86%)
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 $-980254.00 · quality 55.0/100
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
2/100
F
Piotroski
3/9
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
$2M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-15.9%
↓Gross Margin
42.1%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+3.1%
FCF CAGR
—
FCF margin
-39.0%
FCF / Net income
0.68x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.6M · net income $-926061.0 · FCF $-629266.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.6M | $1.6M | $1.8M | $1.9M | $1.5M |
| Net Income | $-926061.00 | $-926061.00 | $-2.9M | $-2.5M | $-2.9M |
| EBITDA | $-836419.00 | $-836419.00 | $-728037.00 | $-757114.00 | $-870804.00 |
| EPS | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 |
| Gross Margin | 42.1% | 42.1% | 36.9% | 50.8% | 35.4% |
| Operating Margin | -59.8% | -59.8% | -47.0% | -45.2% | -65.5% |
| Net Margin | -57.4% | -57.4% | -164.6% | -130.7% | -197.8% |
| Balance Sheet | |||||
| Current Ratio | 0.19 | 0.19 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-629266.00 | $-629266.00 | $-2.0M | $-980254.00 | $-1.0M |
| Returns | |||||
| ROE | -15.9% | -15.9% | -51.7% | -29.1% | -34.4% |
| Valuation | |||||
| P/B | 9.11 | 9.11 | 49.09 | 32.36 | 67.22 |
| Growth & Yield | |||||
| Revenue Growth | -8.8% | -8.8% | -6.9% | 29.2% | — |
| EPS Growth | 71.4% | 71.4% | -16.7% | 33.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-43.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → -0.00
Residual
-43.3%
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.