Energy / Oil & Gas E&PASX
$0.01
+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 33% · confianza 25%
FCF escenarios
weak_data · normalized FCF $-4.8M · quality 70.3/100
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
19/100
F
Piotroski
0/9
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
$6M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-120.1%
↓Gross Margin
N/A
•Debt/Equity
0.44
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
0.41x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-5.5M · FCF $-2.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | — | — | $840080.27 | $895686.32 | $1.5M | $1.2M |
| Net Income | $-5.5M | $-5.5M | $-1.4M | $-2.1M | $-4.0M | — |
| EBITDA | $-5.2M | $-5.2M | $-1.2M | $-2.2M | $-2.1M | — |
| EPS | -0.01 | -0.01 | -0.00 | -0.00 | -0.01 | — |
| Gross Margin | — | — | 31.2% | 40.8% | 57.8% | 50.5% |
| Operating Margin | — | — | -240.8% | -251.1% | -105.0% | — |
| Net Margin | — | — | -166.2% | -230.5% | -268.6% | — |
| Balance Sheet | ||||||
| Debt/Equity | 0.44 | 0.44 | 0.20 | — | — | — |
| Current Ratio | 1.04 | 1.04 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $-2.3M | $-2.3M | $-4.8M | $-6.5M | $-2.6M | — |
| Returns | ||||||
| ROE | -120.1% | -120.1% | -13.5% | -20.0% | -33.6% | — |
| Valuation | ||||||
| P/B | 1.38 | 1.38 | 0.80 | 0.68 | 1.07 | — |
| Growth & Yield | ||||||
| Revenue Growth | — | — | -6.2% | -39.8% | 21.8% | — |
| EPS Growth | -276.2% | -276.2% | 33.6% | 48.5% | — | — |
Revenue, Net Income & Free Cash Flow ($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
+40.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → -0.01
Residual
+40.0%
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.