Energy / Oil & Gas E&PNYSE American
$2.96
+0.09 (+3.14%)
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 24%
FCF escenarios
weak_data · normalized FCF $-3.1M · quality 70.0/100
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
23/100
D
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
$46M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-25.9%
↓Gross Margin
-55.9%
↓Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-21.1%
FCF CAGR
—
FCF margin
-272.3%
FCF / Net income
1.07x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.0M · net income $-5.1M · FCF $-5.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.0M | $2.0M | $2.7M | $3.5M | $4.1M |
| Net Income | $-5.1M | $-5.1M | $-6.3M | $-2.6M | $-3.1M |
| EBITDA | $-4.2M | $-4.2M | $-4.5M | $-2.4M | $-3.1M |
| EPS | — | — | — | -0.26 | -0.35 |
| Gross Margin | -55.9% | -55.9% | -28.6% | -3.6% | 0.1% |
| Operating Margin | -268.3% | -268.3% | -224.6% | -100.8% | -112.2% |
| Net Margin | -253.4% | -253.4% | -237.8% | -75.0% | -76.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.05 | 0.07 | 0.02 |
| Current Ratio | 5.13 | 5.13 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-5.5M | $-5.5M | $-3.1M | $-3.0M | $-3.2M |
| Returns | |||||
| ROE | -25.9% | -25.9% | -34.9% | -18.0% | -18.0% |
| Valuation | |||||
| P/B | 2.26 | 2.26 | 2.36 | 2.04 | 2.57 |
| Growth & Yield | |||||
| Revenue Growth | -24.6% | -24.6% | -24.3% | -14.0% | — |
| EPS Growth | — | — | — | 25.7% | — |
Revenue, Net Income & Free Cash Flow ($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
+17.9%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
+17.9%
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.