Energy / Oil & Gas E&PCboe UK
$1.70
+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 33% · confianza 24%
FCF escenarios
weak_data · normalized FCF $-23.2M · 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
19/100
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
$49M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-38.4%
↓Gross Margin
N/A
•Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-13673.5%
FCF / Net income
0.99x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $162000.0 · net income $-22.4M · FCF $-22.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $162000.00 | $162000.00 | $80000.00 | — | — |
| Net Income | $-22.4M | $-22.4M | $-15.6M | $-14.9M | $-7.0M |
| EBITDA | $-21.7M | $-21.7M | $-15.0M | $-14.4M | $-6.6M |
| EPS | — | — | -0.02 | -0.02 | -0.01 |
| Operating Margin | -9247.5% | -9247.5% | -19421.3% | — | — |
| Net Margin | -13796.3% | -13796.3% | -19472.5% | — | — |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 |
| Current Ratio | 1.70 | 1.70 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-22.2M | $-22.2M | $-23.2M | $-39.1M | $-11.6M |
| Returns | |||||
| ROE | -38.4% | -38.4% | -22.6% | -24.4% | -17.9% |
| Valuation | |||||
| P/B | 35.17 | 35.17 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 102.5% | 102.5% | — | — | — |
| EPS Growth | — | — | -0.1% | -100.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-98.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.02 → n/d
Residual
-98.8%
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.