Energy / Oil & Gas E&PTSXV
$0.01
+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 24%
FCF escenarios
weak_data · normalized FCF $-4.4M · quality 72.0/100
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
3/9
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
$9M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-15.8%
↓Gross Margin
-2957.6%
↓Debt/Equity
0.09
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+78.8%
FCF CAGR
—
FCF margin
-3416.1%
FCF / Net income
1.11x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $129697.0 · net income $-4.0M · FCF $-4.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $129697.00 | $129697.00 | $30314.00 | $36574.00 | $22708.00 |
| Net Income | $-4.0M | $-4.0M | $-1.9M | $-5.5M | $-8.4M |
| EBITDA | $-5.9M | $-5.9M | $-4.2M | $-5.4M | $-8.3M |
| EPS | -0.01 | -0.01 | — | -0.01 | -0.02 |
| Gross Margin | -2957.6% | -2957.6% | -7382.7% | -8220.2% | -23550.6% |
| Operating Margin | -4594.5% | -4594.5% | -13677.0% | -14493.9% | -36981.1% |
| Net Margin | -3085.8% | -3085.8% | -6425.5% | -15095.5% | -37014.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.09 | 0.09 | 0.23 | -0.29 | -0.04 |
| Current Ratio | 0.01 | 0.01 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-4.4M | $-4.4M | $-3.7M | $-7.1M | $-5.7M |
| Returns | |||||
| ROE | -15.8% | -15.8% | -20.8% | 76.5% | 212.0% |
| Valuation | |||||
| P/B | 0.34 | 0.34 | 3.06 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 327.8% | 327.8% | -17.1% | 61.1% | — |
| EPS Growth | — | — | — | 50.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-66.7%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → -0.01
Residual
-66.7%
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.