Energy / Oil & Gas E&PNYSE
$15.45
+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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF n/d · quality 66.0/100
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
21/100
D
Piotroski
6/9
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
$290M
P/E
N/A
•EV/EBITDA
N/A
•ROE
4.5%
↑Gross Margin
N/A
•Debt/Equity
0.00
↓Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+48.2%
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $350.4M · net income $13.8M · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $350.4M | $350.4M | $257.7M | $159.5M |
| Net Income | $13.8M | $13.8M | $0.00 | $86.7M |
| EBITDA | $115.6M | $115.6M | $167.5M | $106.5M |
| EPS | 0.89 | 0.89 | 0.00 | 0.00 |
| Operating Margin | 3.4% | 3.4% | 36.4% | 33.0% |
| Net Margin | 3.9% | 3.9% | 0.0% | 54.3% |
| Balance Sheet | ||||
| Debt/Equity | 0.00 | 0.00 | — | — |
| Returns | ||||
| ROE | 4.5% | 4.5% | — | — |
| Growth & Yield | ||||
| Revenue Growth | 36.0% | 36.0% | 61.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
15.5%
EPS terminal req.
$1.37
Spread vs growth
20.5%
5Y implied EPS CAGR
13.3%
EPS terminal req.
$1.66
Spread vs growth
22.7%
10Y implied EPS CAGR
11.6%
EPS terminal req.
$2.67
Spread vs growth
24.3%
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.
Unavailable: positive start/end prices are required.