Energy / Oil & Gas E&PTSXV
$0.28
+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 20%
FCF escenarios
weak_data · normalized FCF $-9.7M · quality 52.3/100
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
4/9
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
$29M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-4.9%
↓Gross Margin
-39.6%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-5.3%
FCF CAGR
—
FCF margin
-685.6%
FCF / Net income
1.12x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $377228.0 · net income $-2.3M · FCF $-2.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $377228.00 | $377228.00 | $860342.00 | $1.7M | $443916.00 |
| Net Income | $-2.3M | $-2.3M | $-4.6M | $-11.6M | $-7.5M |
| EBITDA | $-2.6M | $-2.6M | $-5.1M | $-6.3M | $-6.6M |
| EPS | -0.02 | -0.02 | -0.05 | -0.14 | -0.10 |
| Gross Margin | -39.6% | -39.6% | -47.6% | 49.6% | 55.1% |
| Operating Margin | -726.3% | -726.3% | -622.0% | -386.1% | -1514.6% |
| Net Margin | -609.6% | -609.6% | -532.4% | -664.8% | -1695.8% |
| Balance Sheet | |||||
| Current Ratio | 2.57 | 2.57 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.6M | $-2.6M | $-9.7M | $-14.1M | $-13.6M |
| Returns | |||||
| ROE | -4.9% | -4.9% | -9.7% | -22.8% | -20.2% |
| Valuation | |||||
| P/B | 0.55 | 0.55 | 0.69 | 0.63 | 4.33 |
| Growth & Yield | |||||
| Revenue Growth | -56.2% | -56.2% | -50.7% | 292.8% | — |
| EPS Growth | 60.0% | 60.0% | 64.3% | -40.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+47.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.05 → -0.02
Residual
+47.4%
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.