Energy / Oil & Gas E&PNYSE American
$0.40
+0.04 (+9.89%)
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 33% · confianza 23%
FCF escenarios
weak_data · normalized FCF $-4.4M · quality 66.0/100
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
10/100
F
Piotroski
5/9
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
$14M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-64.4%
↓Gross Margin
55.9%
↑Debt/Equity
0.04
↓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
-874.2%
FCF / Net income
0.48x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $398734.0 · net income $-7.3M · FCF $-3.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $398734.00 | $398734.00 | $213204.00 | — | — |
| Net Income | $-7.3M | $-7.3M | $-9.6M | $-6.5M | $-3.8M |
| EBITDA | $-6.7M | $-6.7M | $-7.5M | $-5.8M | $-2.1M |
| EPS | -0.80 | -0.80 | -4.32 | -5.67 | -3.29 |
| Gross Margin | 55.9% | 55.9% | 100.0% | — | — |
| Operating Margin | -1322.2% | -1322.2% | -2916.3% | — | — |
| Net Margin | -1826.3% | -1826.3% | -4515.3% | — | — |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.10 | 0.12 | 1.99 |
| Current Ratio | 0.50 | 0.50 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-3.5M | $-3.5M | $-5.0M | $-4.4M | $-502144.00 |
| Returns | |||||
| ROE | -64.4% | -64.4% | -106.5% | -67.2% | -139.6% |
| Valuation | |||||
| P/B | 0.32 | 0.32 | 0.61 | 0.98 | — |
| Growth & Yield | |||||
| Revenue Growth | 87.0% | 87.0% | — | — | — |
| EPS Growth | 81.5% | 81.5% | 23.8% | -72.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-63.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-4.32 → -0.80
Residual
-63.0%
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.