Energy / Oil & Gas E&PLSE
$1.54
+0.06 (+4.41%)
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 22%
FCF escenarios
weak_data · normalized FCF $-1.8M · quality 61.3/100
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
31/100
D
Piotroski
1/9
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
$20M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-179.4%
↓Gross Margin
7.3%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+37.5%
FCF CAGR
—
FCF margin
-49.9%
FCF / Net income
0.26x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.6M · net income $-6.8M · FCF $-1.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.6M | $3.6M | $6.7M | $6.6M | $1.4M |
| Net Income | $-6.8M | $-6.8M | $-852000.00 | $1.4M | $-718000.00 |
| EBITDA | $-5.6M | $-5.6M | $665000.00 | $3.2M | $-508000.00 |
| EPS | -0.01 | -0.01 | -0.00 | 0.00 | -0.00 |
| Gross Margin | 7.3% | 7.3% | 50.8% | 33.5% | 9.0% |
| Operating Margin | -44.7% | -44.7% | 22.7% | 21.1% | -43.3% |
| Net Margin | -190.2% | -190.2% | -12.8% | 20.6% | -52.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.8M | $-1.8M | $-2.8M | $814000.00 | $-1.5M |
| Returns | |||||
| ROE | -179.4% | -179.4% | -8.1% | 12.1% | — |
| Valuation | |||||
| P/E | — | — | — | 1333.33 | — |
| EV/EBITDA | — | — | 1758.49 | 546.15 | — |
| P/B | 266.51 | 266.51 | 112.08 | 157.66 | — |
| Growth & Yield | |||||
| Revenue Growth | -46.4% | -46.4% | 1.0% | 379.9% | — |
| EPS Growth | -688.9% | -688.9% | -150.0% | 220.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+180.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → -0.01
Residual
+180.0%
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.