Energy / Oil & Gas E&PTSXV
$0.13
+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 33% · confianza 22%
FCF escenarios
weak_data · normalized FCF $-299784.00 · quality 62.3/100
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
24/100
D
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
$8M
P/E
N/A
•EV/EBITDA
N/A
•ROE
1105.8%
↑Gross Margin
11.9%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-27.1%
FCF CAGR
—
FCF margin
-886.6%
FCF / Net income
0.57x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $24620.0 · net income $-381666.0 · FCF $-218284.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $24620.00 | $24620.00 | $26070.00 | $35904.00 | $63672.00 |
| Net Income | $-381666.00 | $-381666.00 | $-315737.00 | $-279220.00 | $-1.4M |
| EBITDA | $-373675.00 | $-373675.00 | $-315737.00 | $-258220.00 | $-1.4M |
| EPS | -0.01 | -0.01 | -0.01 | -0.01 | -0.03 |
| Gross Margin | 11.9% | 11.9% | 2.5% | 33.5% | 60.9% |
| Operating Margin | -1508.9% | -1508.9% | -1236.2% | -742.6% | -2156.5% |
| Net Margin | -1550.2% | -1550.2% | -1211.1% | -777.7% | -2245.7% |
| Balance Sheet | |||||
| Debt/Equity | — | — | -0.12 | 0.01 | -0.07 |
| Current Ratio | 0.08 | 0.08 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-218284.00 | $-218284.00 | $-299784.00 | $-322665.00 | $-940253.00 |
| Returns | |||||
| ROE | 1105.8% | 1105.8% | 502.4% | -110.4% | 2106.1% |
| Valuation | |||||
| P/B | — | — | — | 12.67 | — |
| Growth & Yield | |||||
| Revenue Growth | -5.6% | -5.6% | -27.4% | -43.6% | — |
| EPS Growth | -40.0% | -40.0% | 0.0% | 83.3% | — |
Revenue, Net Income & Free Cash Flow ($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
+160.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → -0.01
Residual
+160.0%
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.