Energy / Oil & Gas E&PLSE
$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 33% · confianza 22%
FCF escenarios
weak_data · normalized FCF $-4.8M · quality 61.3/100
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
21/100
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
$2M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-28.1%
↓Gross Margin
-64.3%
↓Debt/Equity
0.17
↓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
-670.4%
FCF / Net income
1.53x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $638457.0 · net income $-2.8M · FCF $-4.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $638457.00 | $638457.00 | $1.3M | $141435.00 | — |
| Net Income | $-2.8M | $-2.8M | $-5.4M | $-2.1M | $-614345.00 |
| EBITDA | $-1.4M | $-1.4M | $-5.0M | $-1.9M | $-1.6M |
| EPS | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 |
| Gross Margin | -64.3% | -64.3% | -97.8% | -433.4% | — |
| Operating Margin | -573.7% | -573.7% | -355.8% | -769.1% | — |
| Net Margin | -438.3% | -438.3% | -415.3% | -1457.9% | — |
| Balance Sheet | |||||
| Debt/Equity | 0.17 | 0.17 | 0.07 | 0.03 | -0.02 |
| Current Ratio | 4.27 | 4.27 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-4.3M | $-4.3M | $-5.4M | $-4.8M | $-1.2M |
| Returns | |||||
| ROE | -28.1% | -28.1% | -52.1% | -14.1% | -6.8% |
| Valuation | |||||
| P/B | 10.35 | 10.35 | 113.81 | 70.31 | 102.51 |
| Growth & Yield | |||||
| Revenue Growth | -50.7% | -50.7% | 816.4% | — | — |
| EPS Growth | 50.0% | 50.0% | -100.0% | -200.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-50.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → -0.00
Residual
-50.0%
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.