Utilities / Utilities - Regulated ElectricNasdaqGS
$9.49
+0.36 (+3.94%)
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 32% · confianza 24%
FCF escenarios
weak_data · normalized FCF $-10.3M · quality 68.0/100
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
31/100
D
Piotroski
2/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$1.2B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-9.5%
↓Gross Margin
N/A
•Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
0.63x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-28.0M · FCF $-17.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | — | — | $248357.00 | $18614.00 |
| Net Income | $-28.0M | $-28.0M | $-11.5M | $-13.9M |
| EBITDA | $-22.5M | $-22.5M | $-8.9M | $-11.9M |
| EPS | -0.39 | -0.39 | -0.19 | -0.23 |
| Operating Margin | — | — | -3883.7% | -74224.7% |
| Net Margin | — | — | -4624.6% | -74720.4% |
| Balance Sheet | ||||
| Debt/Equity | 0.01 | 0.01 | -1.26 | -2.03 |
| Current Ratio | 54.82 | 54.82 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $-17.6M | $-17.6M | $-8.9M | $-10.3M |
| Returns | ||||
| ROE | -9.5% | -9.5% | 85.1% | 257.1% |
| Valuation | ||||
| P/B | 2.30 | 2.30 | — | — |
| Growth & Yield | ||||
| Revenue Growth | — | — | 1234.2% | — |
| EPS Growth | -105.3% | -105.3% | 17.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-18.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.19 → -0.39
Residual
-18.9%
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.