Energy / Oil & Gas E&PLSE
$3.60
+0.05 (+1.41%)
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 $-5.0M · quality 56.0/100
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
10/100
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
$32M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-11.2%
↓Gross Margin
-30.4%
↓Debt/Equity
N/A
•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
-537.6%
FCF / Net income
1.85x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $938835.0 · net income $-2.7M · FCF $-5.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $938835.00 | $938835.00 | — | — | — |
| Net Income | $-2.7M | $-2.7M | $-2.1M | $-4.2M | $-2.6M |
| EBITDA | $-2.6M | $-2.6M | $-2.1M | $-4.1M | $-2.5M |
| EPS | -0.00 | -0.00 | -0.00 | -0.01 | -0.01 |
| Gross Margin | -30.4% | -30.4% | — | — | — |
| Operating Margin | -331.8% | -331.8% | — | — | — |
| Net Margin | -291.3% | -291.3% | — | — | — |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | — | 0.05 |
| Current Ratio | 0.41 | 0.41 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-5.0M | $-5.0M | $-1.5M | $-9.0M | $-3.2M |
| Returns | |||||
| ROE | -11.2% | -11.2% | -9.2% | -19.6% | -27.4% |
| Valuation | |||||
| P/B | 99.07 | 99.07 | 178.81 | 179.44 | 321.95 |
| Growth & Yield | |||||
| EPS Growth | -24.5% | -24.5% | 69.9% | -50.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-0.00 → -0.00
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.