Energy / Oil & Gas E&PTSXV
$0.15
+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 34% · confianza 21%
FCF escenarios
weak_data · normalized FCF $-462521.00 · quality 58.0/100
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
17/100
F
Piotroski
4/9
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
$792744
P/E
N/A
•EV/EBITDA
N/A
•ROE
31.4%
↑Gross Margin
-103.7%
↓Debt/Equity
-0.79
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-58.6%
FCF CAGR
—
FCF margin
-514.7%
FCF / Net income
0.53x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $85479.0 · net income $-823493.0 · FCF $-439994.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $85479.00 | $85479.00 | $371420.00 | $844932.00 | $1.2M |
| Net Income | $-823493.00 | $-823493.00 | $-1.7M | $-4.8M | $-647571.00 |
| EBITDA | $-628735.00 | $-628735.00 | $-1.4M | $-4.4M | $-166509.00 |
| EPS | -0.16 | -0.16 | -0.32 | -1.20 | -0.15 |
| Gross Margin | -103.7% | -103.7% | 17.8% | 14.3% | 45.7% |
| Operating Margin | -714.1% | -714.1% | -98.5% | -142.0% | -39.5% |
| Net Margin | -963.4% | -963.4% | -449.4% | -573.4% | -53.8% |
| Balance Sheet | |||||
| Debt/Equity | -0.79 | -0.79 | -0.73 | -3.46 | 0.39 |
| Current Ratio | 0.10 | 0.10 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-439994.00 | $-439994.00 | $-462521.00 | $-577274.00 | $-2.0M |
| Returns | |||||
| ROE | 31.4% | 31.4% | 92.6% | 1306.7% | -20.4% |
| Valuation | |||||
| P/B | — | — | — | — | 5.28 |
| Growth & Yield | |||||
| Revenue Growth | -77.0% | -77.0% | -56.0% | -29.8% | — |
| EPS Growth | 50.0% | 50.0% | 73.3% | -674.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-62.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.32 → -0.16
Residual
-62.5%
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.