Energy / Oil & Gas E&PTSXV
$0.11
+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 15%
FCF escenarios
weak_data · normalized FCF $-49265.00 · quality 31.7/100
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
12/100
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
$1M
P/E
N/A
•EV/EBITDA
N/A
•ROE
31.0%
↑Gross Margin
93.9%
↑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
-21.9%
FCF CAGR
—
FCF margin
-447.4%
FCF / Net income
0.14x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $11012.0 · net income $-343477.0 · FCF $-49265.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $11012.00 | $11012.00 | $5979.00 | $24685.00 | $23073.00 |
| Net Income | $-343477.00 | $-343477.00 | $-215398.00 | $-334130.00 | $-378132.00 |
| EBITDA | $-350000.00 | $-350000.00 | $-379568.00 | $-567656.00 | $-470513.00 |
| EPS | -0.03 | -0.03 | -0.02 | -0.03 | -0.06 |
| Gross Margin | 93.9% | 93.9% | 90.9% | 98.4% | 100.0% |
| Operating Margin | -3184.4% | -3184.4% | -6357.5% | -2301.2% | -2039.2% |
| Net Margin | -3119.1% | -3119.1% | -3602.6% | -1353.6% | -1638.9% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | — | -0.74 |
| Current Ratio | 0.04 | 0.04 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-49265.00 | $-49265.00 | $30001.00 | $-151847.00 | $-264509.00 |
| Returns | |||||
| ROE | 31.0% | 31.0% | 28.2% | 84.1% | 131.8% |
| Growth & Yield | |||||
| Revenue Growth | 84.2% | 84.2% | -75.8% | 7.0% | — |
| EPS Growth | -50.0% | -50.0% | 33.3% | 50.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+10.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.02 → -0.03
Residual
+10.0%
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.