Energy / Oil & Gas MidstreamNasdaqGS
$0.56
-0.00 (-0.89%)
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 21%
FCF escenarios
weak_data · normalized FCF $-1.5B · quality 38.7/100
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
2/100
F
Piotroski
1/9
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
$159M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-1009.4%
↓Gross Margin
23.6%
↓Debt/Equity
46.92
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2017–2025 · 8 años de histórico normalizado
Revenue CAGR
+43.8%
FCF CAGR
—
FCF margin
-82.1%
FCF / Net income
0.67x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.50B · net income $-1.84B · FCF $-1.23B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||
| Revenue | $1.50B | $1.50B | $2.36B | $2.39B | $2.37B | $930.8M | $318.3M | $145.5M | $96.9M | $82.1M |
| Net Income | $-1.84B | $-1.84B | $-251.2M | $547.2M | $194.5M | $97.1M | $-182.1M | $-33.8M | $-78.1M | $-31.7M |
| EBITDA | $-826.1M | $-826.1M | $243.1M | $1.08B | $430.7M | $338.4M | $-122.1M | $-178.6M | $-54.5M | $-21.8M |
| EPS | -6.63 | -6.63 | -1.25 | 2.65 | 0.93 | 0.47 | -1.71 | -1.62 | — | — |
| Gross Margin | 23.6% | 23.6% | 46.7% | 54.6% | 48.6% | — | — | — | — | — |
| Operating Margin | -11.3% | -11.3% | 27.0% | 38.7% | 34.2% | 25.7% | -48.8% | -128.7% | -60.4% | -30.4% |
| Net Margin | -122.6% | -122.6% | -10.6% | 22.9% | 8.2% | 10.4% | -57.2% | -23.2% | -80.6% | -38.6% |
| Balance Sheet | ||||||||||
| Debt/Equity | 46.92 | 46.92 | 5.06 | 4.50 | 3.79 | 2.10 | 3.38 | 7.30 | — | — |
| Current Ratio | 0.13 | 0.13 | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||
| Free Cash Flow | $-1.23B | $-1.23B | $-1.53B | $-2.10B | $-818.9M | $-584.6M | $-282.6M | $-611.3M | $-274.4M | $-83.6M |
| Returns | ||||||||||
| ROE | -1009.4% | -1009.4% | -13.4% | 33.4% | 15.1% | 5.4% | -49.6% | -39.9% | — | — |
| Valuation | ||||||||||
| P/E | — | — | — | 13.73 | 40.86 | — | — | — | — | — |
| EV/EBITDA | — | — | 51.29 | 13.67 | 28.28 | — | — | — | — | — |
| P/B | 0.85 | 0.85 | 1.84 | 4.58 | 6.17 | — | — | — | — | — |
| Growth & Yield | ||||||||||
| Revenue Growth | -36.2% | -36.2% | -1.3% | 0.9% | — | 192.4% | 118.8% | 50.1% | 18.0% | — |
| EPS Growth | -430.4% | -430.4% | -147.2% | 184.9% | — | 127.5% | -5.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-77.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.25 → -6.63
Residual
-77.7%
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.