Energy / Oil & Gas E&PASX
$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 33% · confianza 23%
FCF escenarios
weak_data · normalized FCF $-6.3M · quality 68.7/100
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
29/100
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
$10M
P/E
N/A
•EV/EBITDA
N/A
•ROE
4440.1%
↑Gross Margin
100.0%
↑Debt/Equity
-3.49
↓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
-347.8%
FCF / Net income
0.94x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $684992.0 · net income $-2.5M · FCF $-2.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $684992.00 | $684992.00 | — | — | — |
| Net Income | $-2.5M | $-2.5M | $-6.1M | $-12.4M | $-6.8M |
| EBITDA | $-2.5M | $-2.5M | $-6.5M | $-7.6M | $-6.7M |
| EPS | -0.00 | -0.00 | -0.01 | -0.02 | -0.01 |
| Gross Margin | 100.0% | 100.0% | — | — | — |
| Operating Margin | -390.5% | -390.5% | — | — | — |
| Net Margin | -368.5% | -368.5% | — | — | — |
| Balance Sheet | |||||
| Debt/Equity | -3.49 | -3.49 | 1.25 | — | — |
| Current Ratio | 1.36 | 1.36 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.4M | $-2.4M | $-6.3M | $-6.6M | $-4.8M |
| Returns | |||||
| ROE | 4440.1% | 4440.1% | -2684.0% | -287.4% | -40.9% |
| Valuation | |||||
| P/B | — | — | 70.50 | 6.87 | 1.71 |
| Growth & Yield | |||||
| EPS Growth | 64.5% | 64.5% | 52.7% | -71.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+0.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → -0.00
Residual
+0.0%
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.