Energy / Oil & Gas E&PTSXV
$0.14
+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 22%
FCF escenarios
weak_data · normalized FCF $-23115.00 · quality 62.7/100
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
49/100
C
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
$6M
P/E
6.8x
↓EV/EBITDA
6.8x
↓ROE
-5.7%
↓Gross Margin
N/A
•Debt/Equity
-0.07
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
-0.11x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $203594.0 · FCF $-23115.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $203594.00 | $203594.00 | $-118332.00 | $-147943.00 | $-171569.00 |
| EBITDA | $269594.00 | $269594.00 | $-52332.00 | $-81943.00 | $-105569.00 |
| EPS | 0.02 | 0.02 | -0.01 | -0.01 | -0.01 |
| Balance Sheet | |||||
| Debt/Equity | -0.07 | -0.07 | -0.06 | -0.07 | -0.07 |
| Current Ratio | 0.02 | 0.02 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-23115.00 | $-23115.00 | $-13999.00 | $-26089.00 | $-8279.00 |
| Returns | |||||
| ROE | -5.7% | -5.7% | 3.1% | 3.9% | 4.8% |
| Valuation | |||||
| P/E | 6.75 | 6.75 | — | — | — |
| EV/EBITDA | 6.75 | 6.75 | — | — | — |
| Growth & Yield | |||||
| EPS Growth | 300.0% | 300.0% | 0.0% | 0.0% | — |
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-15.7%
EPS terminal req.
$0.01
Spread vs growth
315.7%
5Y implied EPS CAGR
-6.2%
EPS terminal req.
$0.01
Spread vs growth
306.2%
10Y implied EPS CAGR
1.6%
EPS terminal req.
$0.02
Spread vs growth
298.4%
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
+366.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → 0.02
Residual
+366.7%
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.