Energy / Oil & Gas E&PASX
$0.00
+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 17%
FCF escenarios
weak_data · normalized FCF $-3.9M · quality 41.3/100
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
7/100
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
-8.9%
↓Gross Margin
11.1%
↓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
-21.8%
FCF CAGR
—
FCF margin
-720.7%
FCF / Net income
2.22x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $545743.0 · net income $-1.8M · FCF $-3.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $545743.00 | $545743.00 | $695029.00 | $1.4M | $1.1M |
| Net Income | $-1.8M | $-1.8M | $-2.2M | $-18.7M | $115218.00 |
| EBITDA | $-1.8M | $-1.8M | $-1.7M | $-2.4M | $-44400.00 |
| EPS | -0.00 | -0.00 | -0.00 | -0.02 | 0.00 |
| Gross Margin | 11.1% | 11.1% | 30.3% | 27.6% | 50.6% |
| Operating Margin | -332.7% | -332.7% | -243.9% | -175.5% | -3.9% |
| Net Margin | -324.7% | -324.7% | -322.3% | -1363.0% | 10.1% |
| Balance Sheet | |||||
| Current Ratio | 3.20 | 3.20 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-3.9M | $-3.9M | $-9.1M | $-644102.00 | $110289.00 |
| Returns | |||||
| ROE | -8.9% | -8.9% | -12.2% | -107.4% | 4.3% |
| Valuation | |||||
| P/E | — | — | — | — | 37.54 |
| P/B | 0.21 | 0.21 | 0.97 | 1.49 | 1.61 |
| Growth & Yield | |||||
| Revenue Growth | -21.5% | -21.5% | -49.4% | 20.3% | — |
| EPS Growth | 40.0% | 40.0% | 91.5% | -6006.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-20.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → -0.00
Residual
-20.0%
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.