Energy / Oil & Gas E&PNYSE American
$13.00
+0.15 (+1.17%)
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 22% · confianza 25%
FCF escenarios
weak_data · normalized FCF $12.6M · quality 71.3/100
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
26/100
D
Piotroski
2/9
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
$173M
P/E
N/A
•EV/EBITDA
8.3x
↑ROE
-5.0%
↓Gross Margin
18.8%
↓Debt/Equity
0.42
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2025 · 15 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
23.5%
FCF / Net income
-1.04x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $45.8M · net income $-10.4M · FCF $10.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||
| Revenue | $45.8M | $45.8M | $39.6M | $30.8M | $30.0M | $15.9M | $8.1M | $13.0M | $4.5M | $3.0M | — | — | — | — | $770020.00 | — | — |
| Net Income | $-10.4M | $-10.4M | $12.3M | $1.7M | $2.8M | $-1.3M | $-32.7M | $-11.1M | $53.6M | $-36.4M | $-19.6M | $-21.3M | $-32.6M | $-18.1M | $-12.0M | $-763677.00 | $-1.5M |
| EBITDA | $17.3M | $17.3M | $21.1M | $15.0M | $13.9M | $5.5M | $-22.5M | $804000.00 | $-1.7M | $-19.8M | $-580000.00 | $-4.5M | $-21.2M | $-16.3M | $-10.9M | $-743005.00 | $-1.3M |
| EPS | -2.25 | -2.25 | 2.76 | 0.40 | 0.60 | -0.40 | -9.00 | -4.40 | 94.80 | -124.40 | — | — | — | — | — | -4032.00 | -1344.00 |
| Gross Margin | 18.8% | 18.8% | 28.3% | 37.4% | 28.2% | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | -20.9% | -20.9% | 12.1% | 17.9% | 8.8% | -11.8% | -419.7% | -78.8% | -199.1% | -781.8% | — | — | — | — | -1437.9% | — | — |
| Net Margin | -22.6% | -22.6% | 31.1% | 5.5% | 9.5% | -8.2% | -405.6% | -85.6% | 1185.2% | -1206.3% | — | — | — | — | -1560.1% | — | — |
| Balance Sheet | |||||||||||||||||
| Debt/Equity | 0.42 | 0.42 | 0.00 | 0.00 | 0.00 | — | — | 0.00 | 0.45 | — | — | — | — | — | — | — | — |
| Current Ratio | 0.68 | 0.68 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | $10.8M | $10.8M | $12.6M | $23.4M | $16.0M | — | — | — | — | — | — | — | — | — | $-2.8M | $-815714.00 | — |
| Returns | |||||||||||||||||
| ROE | -5.0% | -5.0% | 10.6% | 1.7% | 2.9% | -1.4% | -43.2% | -10.5% | 315.9% | 97.9% | 1003.0% | -141.8% | 2289.0% | -166.7% | -234.3% | -85.9% | -101.0% |
| Valuation | |||||||||||||||||
| P/E | — | — | 5.99 | 40.50 | 35.50 | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 8.33 | 8.33 | 3.32 | 3.48 | 4.45 | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 0.29 | 0.29 | 0.64 | 0.69 | 0.94 | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | 15.7% | 15.7% | 28.5% | 2.5% | — | 96.8% | -37.9% | 186.8% | 50.0% | — | — | — | — | — | — | — | — |
| EPS Growth | -181.5% | -181.5% | 590.0% | -33.3% | — | 95.6% | -104.5% | -104.6% | 176.2% | — | — | — | — | — | — | -200.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+1.4%
Start / end P/E
n/dx → n/dx
EPS bridge
2.76 → -2.25
Residual
+1.4%
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.