Energy / Oil & Gas E&PTSXV
$0.17
-0.00 (-2.94%)
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 17%
FCF escenarios
weak_data · normalized FCF $-92566.00 · quality 39.0/100
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
2/9
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
$2M
P/E
N/A
•EV/EBITDA
N/A
•ROE
490.3%
↑Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-49.3%
FCF CAGR
—
FCF margin
-1423.5%
FCF / Net income
0.13x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5796.0 · net income $-619063.0 · FCF $-82505.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5796.00 | $5796.00 | $6234.00 | $31963.00 | $44369.00 |
| Net Income | $-619063.00 | $-619063.00 | $-218312.00 | $-91256.00 | $-24813.00 |
| EBITDA | $-133987.00 | $-133987.00 | $-70449.00 | $-81258.00 | $-13870.00 |
| EPS | -0.07 | -0.07 | -0.03 | -0.02 | -0.00 |
| Gross Margin | — | — | 100.0% | 68.7% | 75.3% |
| Operating Margin | -2311.7% | -2311.7% | -1130.1% | -285.5% | -55.9% |
| Net Margin | -10680.9% | -10680.9% | -3502.0% | -285.5% | -55.9% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.10 | 0.07 | 0.06 |
| Current Ratio | 0.12 | 0.12 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-82505.00 | $-82505.00 | $-103185.00 | $-92566.00 | $15247.00 |
| Returns | |||||
| ROE | 490.3% | 490.3% | -43.9% | -12.9% | -3.3% |
| Valuation | |||||
| P/B | — | — | 1.00 | 0.47 | 1.53 |
| Growth & Yield | |||||
| Revenue Growth | -7.0% | -7.0% | -80.5% | -28.0% | — |
| EPS Growth | -133.3% | -133.3% | -50.0% | -360.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+230.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.03 → -0.07
Residual
+230.0%
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.