Energy / Oil & Gas E&PTSXV
$0.17
+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 34% · confianza 15%
FCF escenarios
weak_data · normalized FCF $-44895.00 · quality 31.7/100
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
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
$2M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-111.6%
↓Gross Margin
86.3%
↑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
-25.3%
FCF CAGR
—
FCF margin
-25.7%
FCF / Net income
0.28x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $349448.0 · net income $-320328.0 · FCF $-89655.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $349448.00 | $349448.00 | $487538.00 | $570065.00 | $838427.00 |
| Net Income | $-320328.00 | $-320328.00 | $-60674.00 | $-74276.00 | $222151.00 |
| EBITDA | $-301821.00 | $-301821.00 | $-31426.00 | $-42051.00 | $262901.00 |
| EPS | — | — | -0.01 | -0.01 | 0.04 |
| Gross Margin | 86.3% | 86.3% | 89.7% | 90.1% | 92.2% |
| Operating Margin | -95.6% | -95.6% | -13.6% | -14.0% | 26.5% |
| Net Margin | -91.7% | -91.7% | -12.4% | -13.0% | 26.5% |
| Balance Sheet | |||||
| Current Ratio | 4.86 | 4.86 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-89655.00 | $-89655.00 | $-44895.00 | $-9733.00 | $71937.00 |
| Returns | |||||
| ROE | -111.6% | -111.6% | -66.1% | -48.7% | 98.0% |
| Valuation | |||||
| P/E | — | — | — | — | 7.50 |
| EV/EBITDA | — | — | — | — | 5.51 |
| P/B | 8.24 | 8.24 | 3.00 | 1.81 | 7.30 |
| Growth & Yield | |||||
| Revenue Growth | -28.3% | -28.3% | -14.5% | -32.0% | — |
| EPS Growth | — | — | 0.0% | -125.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+250.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → n/d
Residual
+250.0%
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.