Energy / Oil & Gas E&PTSXV
$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 34% · confianza 19%
FCF escenarios
weak_data · normalized FCF $-408134.00 · quality 49.7/100
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
4/9
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
-66.9%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-27.5%
FCF CAGR
—
FCF margin
-696.6%
FCF / Net income
0.36x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $58592.0 · net income $-1.1M · FCF $-408134.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $58592.00 | $58592.00 | $44100.00 | $100973.00 | $153685.00 |
| Net Income | $-1.1M | $-1.1M | $-1.9M | $-3.4M | $-3.4M |
| EBITDA | $-425439.00 | $-425439.00 | $-448189.00 | $-415435.00 | $-3.4M |
| EPS | -0.03 | -0.03 | -0.05 | -0.09 | -0.09 |
| Gross Margin | — | — | — | 100.0% | 89.0% |
| Operating Margin | -726.1% | -726.1% | -1016.3% | -411.4% | -249.3% |
| Net Margin | -1950.6% | -1950.6% | -4369.8% | -3333.8% | -2232.6% |
| Balance Sheet | |||||
| Current Ratio | 22.09 | 22.09 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-408134.00 | $-408134.00 | $-326973.00 | $-409028.00 | $-246606.00 |
| Returns | |||||
| ROE | -66.9% | -66.9% | -72.0% | -76.6% | -44.2% |
| Valuation | |||||
| P/B | 0.64 | 0.64 | 0.54 | 0.41 | 0.30 |
| Growth & Yield | |||||
| Revenue Growth | 32.9% | 32.9% | -56.3% | -34.3% | — |
| EPS Growth | 40.0% | 40.0% | 44.4% | 0.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+0.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.05 → -0.03
Residual
+0.0%
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.