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 24%
FCF escenarios
weak_data · normalized FCF $-6.1M · quality 72.0/100
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
20/100
D
Piotroski
3/9
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
$477649
P/E
N/A
•EV/EBITDA
N/A
•ROE
4522.1%
↑Gross Margin
48.1%
↑Debt/Equity
-9.43
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-98.1%
FCF / Net income
0.18x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.4M · net income $-13.2M · FCF $-2.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.4M | $2.4M | $475836.00 | — | — |
| Net Income | $-13.2M | $-13.2M | $-1.5M | $-6.1M | $-1.2M |
| EBITDA | $-11.8M | $-11.8M | $-1.3M | $-6.1M | $-1.2M |
| EPS | -0.56 | -0.56 | -0.07 | -0.37 | — |
| Gross Margin | 48.1% | 48.1% | -60.1% | — | — |
| Operating Margin | -533.6% | -533.6% | -381.3% | — | — |
| Net Margin | -555.8% | -555.8% | -321.4% | — | — |
| Balance Sheet | |||||
| Debt/Equity | -9.43 | -9.43 | 0.15 | — | — |
| Current Ratio | 0.62 | 0.62 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.3M | $-2.3M | $-7.6M | $-6.1M | $-5.5M |
| Returns | |||||
| ROE | 4522.1% | 4522.1% | -13.6% | -59.4% | -17.1% |
| Valuation | |||||
| P/B | — | — | 1.27 | 1.71 | — |
| Growth & Yield | |||||
| Revenue Growth | 398.9% | 398.9% | — | — | — |
| EPS Growth | -656.2% | -656.2% | 80.0% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-87.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.07 → -0.56
Residual
-87.0%
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.