Energy / Oil & Gas E&PTSXV
$0.09
+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 14%
FCF escenarios
weak_data · normalized FCF $-1.7M · quality 39.0/100
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
6/100
F
Piotroski
2/9
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
$6M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-11434.9%
↓Gross Margin
25.7%
↓Debt/Equity
232.85
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-17.6%
FCF / Net income
0.25x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $9.4M · net income $-6.7M · FCF $-1.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $9.4M | $9.4M | $4.8M | — | — |
| Net Income | $-6.7M | $-6.7M | $-4.3M | $-249129.00 | $-32275.00 |
| EBITDA | $-551939.00 | $-551939.00 | $-1.7M | $-249129.00 | $-32275.00 |
| EPS | — | — | -0.17 | -0.00 | -0.00 |
| Gross Margin | 25.7% | 25.7% | 31.0% | — | — |
| Operating Margin | -85.4% | -85.4% | -69.6% | — | — |
| Net Margin | -70.5% | -70.5% | -88.1% | — | — |
| Balance Sheet | |||||
| Debt/Equity | 232.85 | 232.85 | 2.15 | — | — |
| Current Ratio | 0.21 | 0.21 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.7M | $-1.7M | $-21.0M | $-232755.00 | $-26226.00 |
| Returns | |||||
| ROE | -11434.9% | -11434.9% | -72.2% | -69.9% | -190.9% |
| Valuation | |||||
| P/B | 110.43 | 110.43 | 0.60 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 94.9% | 94.9% | — | — | — |
| EPS Growth | — | — | -4030.2% | -672.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-30.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.17 → n/d
Residual
-30.8%
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.