Energy / Oil & Gas E&PLSE
$0.03
-0.00 (-8.06%)
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 21%
FCF escenarios
weak_data · normalized FCF $-2.1M · quality 57.0/100
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
5/100
F
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
$14M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-30.4%
↓Gross Margin
41.0%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-38.9%
FCF CAGR
—
FCF margin
-791.6%
FCF / Net income
0.69x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $186232.0 · net income $-2.1M · FCF $-1.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $186232.00 | $186232.00 | $572174.00 | $1.8M | $816695.00 |
| Net Income | $-2.1M | $-2.1M | $-2.1M | $-2.4M | $-1.4M |
| EBITDA | $-1.3M | $-1.3M | $-1.9M | $-2.2M | $-1.2M |
| EPS | -0.00 | -0.00 | -0.00 | -0.00 | — |
| Gross Margin | 41.0% | 41.0% | 38.7% | 38.4% | 39.8% |
| Operating Margin | -821.7% | -821.7% | -263.2% | -45.6% | -174.7% |
| Net Margin | -1149.1% | -1149.1% | -371.8% | -135.0% | -166.0% |
| Balance Sheet | |||||
| Current Ratio | 16.71 | 16.71 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.5M | $-1.5M | $-3.6M | $-2.1M | $-3.3M |
| Returns | |||||
| ROE | -30.4% | -30.4% | -29.2% | -33.6% | -18.5% |
| Valuation | |||||
| P/B | 40.13 | 40.13 | 40.04 | 31.93 | 96.71 |
| Growth & Yield | |||||
| Revenue Growth | -67.5% | -67.5% | -68.4% | 121.9% | — |
| EPS Growth | 37.1% | 37.1% | 41.7% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-26.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → -0.00
Residual
-26.9%
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.