Energy / Oil & Gas E&PTSXV
$0.04
+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 19%
FCF escenarios
weak_data · normalized FCF $-1.1M · quality 47.3/100
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
8/100
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
$8M
P/E
N/A
•EV/EBITDA
N/A
•ROE
115.2%
↑Gross Margin
90.3%
↑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
—
FCF CAGR
—
FCF margin
-2247.1%
FCF / Net income
0.73x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $34431.0 · net income $-1.1M · FCF $-773687.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $34431.00 | $34431.00 | $346355.00 | — | — |
| Net Income | $-1.1M | $-1.1M | $-4.5M | $3.9M | $-1.4M |
| EBITDA | $-1.0M | $-1.0M | $-4.3M | $4.2M | $-161335.00 |
| EPS | — | — | -0.02 | 0.02 | -0.01 |
| Gross Margin | 90.3% | 90.3% | 34.9% | — | — |
| Operating Margin | -2713.1% | -2713.1% | -434.8% | — | — |
| Net Margin | -3073.5% | -3073.5% | -1294.0% | — | — |
| Balance Sheet | |||||
| Debt/Equity | — | — | -0.55 | 0.51 | -0.38 |
| Current Ratio | 0.15 | 0.15 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-773687.00 | $-773687.00 | $-1.1M | $-3.2M | $-99464.00 |
| Returns | |||||
| ROE | 115.2% | 115.2% | 354.2% | 288.2% | 25.8% |
| Valuation | |||||
| P/E | — | — | — | 10.00 | — |
| EV/EBITDA | — | — | — | 9.33 | — |
| P/B | — | — | — | 28.91 | — |
| Growth & Yield | |||||
| Revenue Growth | -90.1% | -90.1% | — | — | — |
| EPS Growth | — | — | -195.2% | 290.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-42.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.02 → n/d
Residual
-42.9%
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.