Energy / Oil & Gas MidstreamNYSE American
$0.78
-0.01 (-0.89%)
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 35% · confianza 10%
FCF escenarios
weak_data · normalized FCF $-6.1M · quality 19.3/100
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
23/100
D
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$18M
P/E
9.8x
↓EV/EBITDA
6.4x
↓ROE
10.5%
↑Gross Margin
2.3%
↓Debt/Equity
4.51
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2024 · 2 años de histórico normalizado
Revenue CAGR
-1.0%
FCF CAGR
—
FCF margin
-4.1%
FCF / Net income
-14.94x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $688.6M · net income $1.9M · FCF $-28.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $688.6M | $688.6M | $633.1M | $702.1M |
| Net Income | $1.9M | $1.9M | $2.0M | $2.4M |
| EBITDA | $12.9M | $12.9M | $10.2M | $8.2M |
| EPS | — | — | 0.09 | 0.10 |
| Gross Margin | 2.3% | 2.3% | 1.9% | 1.9% |
| Operating Margin | 0.9% | 0.9% | 0.5% | 0.8% |
| Net Margin | 0.3% | 0.3% | 0.3% | 0.3% |
| Balance Sheet | ||||
| Debt/Equity | 4.51 | 4.51 | 1.59 | 1.95 |
| Current Ratio | 0.91 | 0.91 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $-28.0M | $-28.0M | $-2.5M | $-6.1M |
| Returns | ||||
| ROE | 10.5% | 10.5% | 11.4% | 14.7% |
| Valuation | ||||
| P/E | 9.79 | 9.79 | — | — |
| EV/EBITDA | 6.43 | 6.43 | — | — |
| P/B | 1.01 | 1.01 | — | — |
| Growth & Yield | ||||
| Revenue Growth | 8.8% | 8.8% | -9.8% | — |
| EPS Growth | — | — | -15.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-4.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.09 → n/d
Residual
-4.0%
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.