Energy / Oil & Gas E&PASX
$0.67
-0.02 (-3.62%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $-12.9M · 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
29/100
D
Piotroski
3/9
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
$337M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-5.7%
↓Gross Margin
N/A
•Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2024 · 2 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
2.76x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-2.2M · FCF $-6.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | — | — | $78454.00 | — |
| Net Income | $-2.2M | $-2.2M | $-5.3M | — |
| EBITDA | $-2.1M | $-2.1M | $-5.0M | — |
| EPS | -0.01 | -0.01 | -0.05 | — |
| Gross Margin | — | — | 48.5% | — |
| Operating Margin | — | — | -4370.7% | — |
| Net Margin | — | — | -6804.6% | — |
| Balance Sheet | ||||
| Debt/Equity | 0.00 | 0.00 | 0.02 | — |
| Current Ratio | 66.95 | 66.95 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $-6.1M | $-6.1M | $-19.7M | — |
| Returns | ||||
| ROE | -5.7% | -5.7% | -26.6% | — |
| Valuation | ||||
| P/B | 4.19 | 4.19 | 1.13 | — |
| Growth & Yield | ||||
| EPS Growth | 80.2% | 80.2% | — | — |
Revenue, Net Income & Free Cash Flow ($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
+133.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.05 → -0.01
Residual
+133.3%
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.