Energy / Oil & Gas E&PASX
$0.06
-0.00 (-1.64%)
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 20%
FCF escenarios
weak_data · normalized FCF $-2.6M · quality 52.0/100
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
15/100
F
Piotroski
1/9
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
$23M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-121.1%
↓Gross Margin
5.1%
↓Debt/Equity
0.02
↓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
-147.5%
FCF / Net income
0.22x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.4M · net income $-16.0M · FCF $-3.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.4M | $2.4M | $1.0M | $36000.00 | — |
| Net Income | $-16.0M | $-16.0M | $-3.9M | $1.4M | $-2.5M |
| EBITDA | $-4.3M | $-4.3M | $-5.5M | $-4.2M | $-2.2M |
| EPS | — | — | -0.01 | 0.00 | -0.01 |
| Gross Margin | 5.1% | 5.1% | 13.8% | 100.0% | — |
| Operating Margin | -180.4% | -180.4% | -572.2% | -11555.6% | — |
| Net Margin | -665.0% | -665.0% | -380.1% | 3919.4% | — |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | — | — | — |
| Current Ratio | 1.23 | 1.23 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-3.5M | $-3.5M | $-2.6M | $2.3M | $-2.4M |
| Returns | |||||
| ROE | -121.1% | -121.1% | -13.9% | 4.6% | -8.9% |
| Valuation | |||||
| P/E | — | — | — | 50.00 | — |
| P/B | 1.70 | 1.70 | 2.41 | 2.29 | 3.42 |
| Growth & Yield | |||||
| Revenue Growth | 133.1% | 133.1% | 2763.9% | — | — |
| EPS Growth | — | — | -375.0% | 153.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-23.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → n/d
Residual
-23.1%
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.