Energy / Oil & Gas IntegratedLSE
$2.13
+0.15 (+7.58%)
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 24%
FCF escenarios
weak_data · normalized FCF $-2.6M · quality 69.0/100
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
4/9
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
$43M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-45.5%
↓Gross Margin
N/A
•Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
0.79x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-2.9M · FCF $-2.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | — | — | — | $75000.00 | $17000.00 |
| Net Income | $-2.9M | $-2.9M | $-3.1M | $-2.6M | $-4.3M |
| EBITDA | $-2.9M | $-2.9M | $-3.1M | $-2.6M | $-4.3M |
| EPS | -0.00 | -0.00 | -0.00 | -0.00 | — |
| Gross Margin | — | — | — | -1829.3% | -8000.0% |
| Operating Margin | — | — | — | -3662.7% | -18764.7% |
| Net Margin | — | — | — | -3464.0% | -25058.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.05 | 0.01 | — |
| Current Ratio | 11.44 | 11.44 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.3M | $-2.3M | $-3.0M | $-2.6M | $-2.4M |
| Returns | |||||
| ROE | -45.5% | -45.5% | -64.4% | -33.5% | -41.0% |
| Valuation | |||||
| P/B | 542.23 | 542.23 | 369.21 | 261.73 | 459.48 |
| Growth & Yield | |||||
| Revenue Growth | — | — | — | 341.2% | — |
| EPS Growth | 17.5% | 17.5% | -22.2% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-53.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → -0.00
Residual
-53.8%
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.