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 34% · confianza 18%
FCF escenarios
weak_data · normalized FCF $43000.00 · quality 43.7/100
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
34/100
D
Piotroski
1/9
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
$2M
P/E
N/A
•EV/EBITDA
N/A
•ROE
2.8%
↓Gross Margin
26.0%
↓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
+685.7%
FCF CAGR
—
FCF margin
-116.5%
FCF / Net income
2.36x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $485000.0 · net income $-239000.0 · FCF $-565000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $485000.00 | $485000.00 | $653000.00 | $637000.00 | $1000.00 |
| Net Income | $-239000.00 | $-239000.00 | $-11000.00 | $-216000.00 | $-480000.00 |
| EBITDA | $-222000.00 | $-222000.00 | $3000.00 | $-202000.00 | $-467000.00 |
| EPS | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 |
| Gross Margin | 26.0% | 26.0% | 46.9% | 92.8% | 100.0% |
| Operating Margin | -69.1% | -69.1% | -26.8% | -33.0% | -46100.0% |
| Net Margin | -49.3% | -49.3% | -1.7% | -33.9% | -48000.0% |
| Balance Sheet | |||||
| Debt/Equity | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 |
| Current Ratio | 0.00 | 0.00 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-565000.00 | $-565000.00 | $43000.00 | $136000.00 | $-111000.00 |
| Returns | |||||
| ROE | 2.8% | 2.8% | 0.1% | 2.6% | 5.9% |
| Valuation | |||||
| EV/EBITDA | — | — | 423.31 | — | — |
| Growth & Yield | |||||
| Revenue Growth | -25.7% | -25.7% | 2.5% | 63600.0% | — |
| EPS Growth | -1100.0% | -1100.0% | 90.9% | 52.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+140.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → -0.00
Residual
+140.0%
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.