Energy / Oil & Gas E&PLSE
$3.10
+0.10 (+3.33%)
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 20%
FCF escenarios
weak_data · normalized FCF $-490175.00 · quality 53.0/100
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
21/100
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
$54M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-25.5%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
0.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-1.7M · FCF $-53782.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $-1.7M | $-1.7M | $-1.4M | $-494295.00 | $-789892.00 |
| EBITDA | $-1.7M | $-1.7M | $-1.2M | $-494295.00 | $-570676.00 |
| EPS | — | — | — | -0.00 | -0.00 |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | -0.58 | 0.64 |
| Current Ratio | 10.28 | 10.28 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-53782.00 | $-53782.00 | $-4.6M | $-490175.00 | $-568719.00 |
| Returns | |||||
| ROE | -25.5% | -25.5% | -37.8% | 191.3% | -334.9% |
| Valuation | |||||
| P/B | 756.54 | 756.54 | 412.98 | — | 1741.11 |
| Growth & Yield | |||||
| EPS Growth | — | — | — | 41.7% | — |
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
+181.8%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
+181.8%
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.