Energy / Oil & Gas E&PNYSE American
$1.38
+0.06 (+4.70%)
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 31% · confianza 25%
FCF escenarios
weak_data · normalized FCF $37.9M · quality 45.3/100
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
26/100
D
Piotroski
2/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$351M
P/E
N/A
•EV/EBITDA
7.5x
↓ROE
-4.2%
↓Gross Margin
35.1%
↑Debt/Equity
0.51
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2025 · 15 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-9.4%
FCF / Net income
0.83x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $307.2M · net income $-34.7M · FCF $-28.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||
| Revenue | $307.2M | $307.2M | $366.3M | $361.1M | $347.2M | $196.3M | $113.0M | — | — | — | — | — | — | — | — | — | — |
| Net Income | $-34.7M | $-34.7M | $67.5M | $104.9M | $138.6M | $3.3M | $-253.4M | $29.5M | $9.0M | $1.8M | $-37.6M | $-9.1M | $8.4M | $-452209.00 | $-1.7M | $-1.1M | $-78419.00 |
| EBITDA | $94.7M | $94.7M | $229.9M | $237.5M | $226.0M | $132.9M | $-225.7M | $116.3M | $59.0M | $36.5M | $-45.5M | $1.9M | $24.4M | $1.9M | $-1.5M | $-799496.00 | $-56310.00 |
| EPS | -0.17 | -0.17 | 0.34 | 0.54 | 0.98 | 0.03 | -3.48 | 0.44 | 0.15 | 0.03 | -0.97 | -0.32 | 0.33 | -0.03 | -0.21 | — | — |
| Gross Margin | 35.1% | 35.1% | 44.7% | 48.9% | 63.3% | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 24.2% | 24.2% | 36.3% | 40.4% | 55.2% | 48.8% | -237.7% | — | — | — | — | — | — | — | — | — | — |
| Net Margin | -11.3% | -11.3% | 18.4% | 29.0% | 39.9% | 1.7% | -224.2% | — | — | — | — | — | — | — | — | — | — |
| Balance Sheet | |||||||||||||||||
| Debt/Equity | 0.51 | 0.51 | 0.45 | 0.55 | 0.63 | — | — | — | — | — | — | 0.25 | — | — | — | — | — |
| Current Ratio | 0.40 | 0.40 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | $-28.9M | $-28.9M | $37.9M | $43.0M | $65.8M | — | — | — | — | — | — | — | — | $8.1M | $155786.00 | $-738963.00 | $-62757.00 |
| Returns | |||||||||||||||||
| ROE | -4.2% | -4.2% | 7.9% | 13.3% | 21.0% | 1.1% | -86.0% | 5.6% | 1.9% | 0.5% | -13.0% | -4.9% | 5.9% | -0.4% | -6.4% | 25.9% | -8.4% |
| Valuation | |||||||||||||||||
| P/E | — | — | 4.24 | 2.76 | 2.36 | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 7.45 | 7.45 | 2.94 | 3.03 | 3.29 | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 0.34 | 0.34 | 0.34 | 0.37 | 0.50 | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | -16.1% | -16.1% | 1.5% | 4.0% | — | 73.7% | — | — | — | — | — | — | — | — | — | — | — |
| EPS Growth | -150.0% | -150.0% | -37.0% | -44.9% | — | 100.9% | -890.9% | 193.3% | 400.0% | 103.1% | -203.1% | -197.0% | 1200.0% | 85.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+81.8%
Start / end P/E
n/dx → n/dx
EPS bridge
0.34 → -0.17
Residual
+81.8%
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.