Energy / Oil & Gas E&PASX
$0.00
+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 17%
FCF escenarios
weak_data · normalized FCF $-9.3M · quality 38.7/100
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
5/100
F
Piotroski
0/9
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
$4M
P/E
N/A
•EV/EBITDA
N/A
•ROE
575.3%
↑Gross Margin
N/A
•Debt/Equity
N/A
•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
—
FCF / Net income
0.59x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-15.8M · FCF $-9.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | — | — | $13.6M | $19.4M | $6.7M |
| Net Income | $-15.8M | $-15.8M | $1.3M | $-7.7M | $-3.9M |
| EBITDA | $-3.6M | $-3.6M | $1.7M | $-6.8M | $-2.8M |
| EPS | -0.01 | -0.01 | 0.00 | -0.01 | — |
| Gross Margin | — | — | 34.0% | 51.4% | 14.3% |
| Operating Margin | — | — | -106.2% | -46.4% | -115.8% |
| Net Margin | — | — | 9.7% | -39.6% | -59.1% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | 0.00 | 0.05 |
| Current Ratio | 0.65 | 0.65 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-9.3M | $-9.3M | $-9.9M | $1.2M | $-8.9M |
| Returns | |||||
| ROE | 575.3% | 575.3% | 17.1% | -69.6% | -54.0% |
| Valuation | |||||
| P/E | — | — | 16.05 | — | — |
| EV/EBITDA | — | — | 6.59 | — | — |
| P/B | — | — | 2.81 | 1.07 | 2.22 |
| Growth & Yield | |||||
| Revenue Growth | — | — | -29.9% | 192.2% | — |
| EPS Growth | -1153.2% | -1153.2% | 113.9% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-20.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.00 → -0.01
Residual
-20.0%
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.