Energy / Oil & Gas E&PTSXV
$0.01
+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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.2M · quality 72.3/100
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
20/100
D
Piotroski
3/9
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
$9M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-9.7%
↓Gross Margin
33.4%
↑Debt/Equity
0.15
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-14.1%
FCF CAGR
-10.8%
FCF margin
27.6%
FCF / Net income
-0.48x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.8M · net income $-2.2M · FCF $1.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.8M | $3.8M | $5.4M | $4.3M | $5.9M |
| Net Income | $-2.2M | $-2.2M | $-4.3M | $-1.7M | $1.6M |
| EBITDA | $-42408.00 | $-42408.00 | $-2.4M | $-36169.00 | $2.8M |
| EPS | — | — | -0.01 | — | 0.00 |
| Gross Margin | 33.4% | 33.4% | 53.2% | 31.4% | 73.0% |
| Operating Margin | -30.5% | -30.5% | 3.5% | -16.4% | 22.2% |
| Net Margin | -57.4% | -57.4% | -79.6% | -39.9% | 26.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.15 | 0.15 | — | 0.00 | 0.00 |
| Current Ratio | 0.31 | 0.31 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.0M | $1.0M | $2.0M | $1.2M | $1.5M |
| Returns | |||||
| ROE | -9.7% | -9.7% | -17.5% | -6.9% | 6.0% |
| Valuation | |||||
| P/E | — | — | — | — | 30.53 |
| EV/EBITDA | — | — | — | — | 15.78 |
| P/B | 0.42 | 0.42 | 0.51 | 0.84 | 1.84 |
| Growth & Yield | |||||
| Revenue Growth | -30.1% | -30.1% | 26.3% | -28.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+50.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → n/d
Residual
+50.0%
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.