Energy / Oil & Gas E&PNYSE American
$8.39
+0.62 (+7.98%)
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 21%
FCF escenarios
weak_data · normalized FCF $5.1M · quality 21.0/100
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
30/100
D
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$297M
P/E
N/A
•EV/EBITDA
7.2x
↓ROE
-84.4%
↓Gross Margin
53.4%
↑Debt/Equity
3.17
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2008–2025 · 17 años de histórico normalizado
Revenue CAGR
+10.2%
FCF CAGR
—
FCF margin
5.5%
FCF / Net income
-0.17x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $596.7M · net income $-193.1M · FCF $32.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||
| Revenue | $596.7M | $596.7M | $621.8M | $637.0M | $711.4M | $473.7M | $237.8M | $571.0M | $613.4M | $421.7M | — | — | — | — | — | — | $374.5M | $263.7M | $114.0M |
| Net Income | $-193.1M | $-193.1M | $3.2M | $-6.3M | $139.0M | $42.5M | $-778.0M | $38.7M | $102.6M | $-31.7M | $-465.6M | $-268.0M | $-171.3M | $126.3M | $99.7M | $126.9M | $37.2M | $13.9M | $23.5M |
| EBITDA | $129.8M | $129.8M | $342.8M | $371.7M | $468.2M | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | — | — | 0.10 | -0.19 | 3.76 | 1.15 | -21.20 | 1.00 | 2.60 | -0.80 | -14.50 | -9.40 | -6.00 | 4.40 | 3.50 | 4.50 | 1.40 | 0.50 | 1.60 |
| Gross Margin | 53.4% | 53.4% | 62.9% | 66.2% | 74.7% | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | -1.8% | -1.8% | 19.2% | 27.3% | 44.6% | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Net Margin | -32.4% | -32.4% | 0.5% | -1.0% | 19.5% | 9.0% | -327.1% | 6.8% | 16.7% | -7.5% | — | — | — | — | — | — | 9.9% | 5.3% | 20.6% |
| Balance Sheet | |||||||||||||||||||
| Debt/Equity | 3.17 | 3.17 | 1.84 | 1.43 | 1.41 | 1.94 | 3.01 | 0.68 | 0.39 | 0.27 | 0.23 | 0.00 | — | — | — | — | — | — | — |
| Current Ratio | 0.53 | 0.53 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||||
| Free Cash Flow | $32.9M | $32.9M | $5.1M | $1.4M | $217.4M | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Returns | |||||||||||||||||||
| ROE | -84.4% | -84.4% | 0.8% | -1.6% | 33.3% | 14.1% | -302.7% | 3.7% | 10.0% | -3.4% | -54.2% | -26.8% | -13.4% | 8.8% | 7.7% | 10.8% | 4.2% | 1.7% | — |
| Valuation | |||||||||||||||||||
| P/E | — | — | 77.30 | — | 2.26 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 7.22 | 7.22 | 2.64 | 1.87 | 1.66 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 1.29 | 1.29 | 0.60 | 0.48 | 0.75 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||||
| Revenue Growth | -4.0% | -4.0% | -2.4% | -10.5% | — | 99.2% | -58.3% | -6.9% | 45.5% | — | — | — | — | — | — | — | 42.0% | 131.3% | — |
| EPS Growth | — | — | 152.6% | -105.1% | — | 105.4% | -2220.0% | -61.5% | 425.0% | 94.5% | -54.3% | -56.7% | -236.4% | 25.7% | -22.2% | 221.4% | 180.0% | -68.8% | — |
Revenue, Net Income & Free Cash Flow ($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
+75.9%
Start / end P/E
n/dx → n/dx
EPS bridge
0.10 → n/d
Residual
+75.9%
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.