Energy / Oil & Gas E&PNYSE
$33.10
-0.51 (-1.52%)
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 24%
FCF escenarios
weak_data · normalized FCF $-126.2M · quality 72.0/100
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
2/9
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
$937M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-12.8%
↓Gross Margin
N/A
•Debt/Equity
0.09
↓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
—
FCF / Net income
3.79x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-36.9M · FCF $-139.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $-36.9M | $-36.9M | $-21.9M | $-32.0M | $-10.8M |
| EBITDA | $-32.9M | $-32.9M | $-20.4M | $-19.3M | $-10.2M |
| EPS | -2.47 | -2.47 | -2.28 | -0.02 | -0.01 |
| Balance Sheet | |||||
| Debt/Equity | 0.09 | 0.09 | 0.11 | 0.00 | 0.01 |
| Current Ratio | 2.00 | 2.00 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-139.8M | $-139.8M | $-75.1M | $-126.2M | $-65.9M |
| Returns | |||||
| ROE | -12.8% | -12.8% | -8.3% | -23.0% | -8.4% |
| Valuation | |||||
| P/B | 1.72 | 1.72 | 0.88 | — | — |
| Growth & Yield | |||||
| EPS Growth | -8.5% | -8.5% | -9933.5% | -124.5% | — |
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
+66.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-2.28 → -2.47
Residual
+66.8%
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.