Energy / Oil & Gas E&PLSE
$89.75
-0.75 (-0.83%)
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 $-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
23/100
D
Piotroski
2/9
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
$13M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-8.7%
↓Gross Margin
N/A
•Debt/Equity
0.00
↓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
0.75x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-3.4M · FCF $-2.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | — | — | — | $560000.00 | $1.2M |
| Net Income | $-3.4M | $-3.4M | $-7.2M | $-45000.00 | $-2.7M |
| EBITDA | $-3.3M | $-3.3M | $-7.2M | $289000.00 | $-2.3M |
| EPS | — | — | -0.00 | -0.00 | -0.00 |
| Gross Margin | — | — | — | -48.9% | -13.1% |
| Operating Margin | — | — | — | -377.0% | -169.2% |
| Net Margin | — | — | — | -8.0% | -230.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | — | — | — |
| Current Ratio | 17.00 | 17.00 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.6M | $-2.6M | $-2.6M | $-2.2M | $-2.6M |
| Returns | |||||
| ROE | -8.7% | -8.7% | -17.1% | -0.1% | -5.8% |
| Valuation | |||||
| EV/EBITDA | — | — | — | 6025152.33 | — |
| P/B | 23539.29 | 23539.29 | 21085.19 | 37479.00 | 33.56 |
| Growth & Yield | |||||
| Revenue Growth | — | — | — | -51.7% | — |
| EPS Growth | — | — | -15900.0% | 98.3% | — |
Revenue, Net Income & Free Cash Flow ($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
+113.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → n/d
Residual
+113.7%
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.