Energy / Oil & Gas E&PLSE
$0.03
+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 23%
FCF escenarios
weak_data · normalized FCF $-882000.00 · quality 68.7/100
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
14/100
F
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
$2M
P/E
N/A
•EV/EBITDA
N/A
•ROE
226.4%
↑Gross Margin
N/A
•Debt/Equity
-1.46
↓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
1.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-686000.0 · FCF $-706000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | — | — | — | $109000.00 | $73000.00 |
| Net Income | $-686000.00 | $-686000.00 | $-6.3M | $-2.3M | $-690000.00 |
| EBITDA | $-629000.00 | $-629000.00 | $-6.3M | $-1.5M | $-467000.00 |
| EPS | — | — | -0.00 | -0.00 | -0.00 |
| Operating Margin | — | — | — | -891.7% | -1980.8% |
| Net Margin | — | — | — | -2152.3% | -945.2% |
| Balance Sheet | |||||
| Debt/Equity | -1.46 | -1.46 | 1.31 | 0.08 | 0.24 |
| Current Ratio | 0.30 | 0.30 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-706000.00 | $-706000.00 | $-882000.00 | $-1.5M | $-2.1M |
| Returns | |||||
| ROE | 226.4% | 226.4% | -1794.6% | -39.7% | -12.7% |
| Valuation | |||||
| P/B | — | — | 287.62 | 26.89 | 124.33 |
| Growth & Yield | |||||
| Revenue Growth | — | — | — | 49.3% | — |
| EPS Growth | — | — | -70.0% | -141.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-44.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → n/d
Residual
-44.0%
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.