No significant strengths identified
| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| EEExcelerate Energy, Inc. | 3.3B | 40.25 | 31.45 | 1441.58% | 17.54% | 25.06% | 0.16 | |
| NXXTNextNRG Inc. | 84.45M | 0.66 | -0.25 | 19.61% | -94.28% | -129.84% | 3.81 | |
| VGASVerde Clean Fuels, Inc. | 33.98M | 1.51 | -0.90 | -7.09% | 0.01 | |||
| HTOOFusion Fuel Green PLC | 7.88M | 3.36 | -3.80 | -61.27% | -6.57% | -11.36% | 0.21 |
Analyze head-to-head performance against top industry competitors across valuation, growth, and profitability metrics.
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|
| Revenue | 1.63M | 3.59M | 7.23M | 15.04M | 23.22M | 27.77M |
| Revenue Growth % | - | 120.23% | 101.71% | 107.97% | 54.32% | 19.61% |
| Cost of Revenue | 1.51M | 3.54M | 7.03M | 16.99M | 21.85M | 25.47M |
| Gross Profit | 114.5K | 42.17K | 206.68K | -1.94M | 1.37M | 2.3M |
| Gross Margin % | - | - | - | - | - | - |
| Gross Profit Growth % | - | -63.17% | 390.1% | -1040.15% | 170.55% | 67.99% |
| Operating Expenses | 946.1K | 6.97M | 8.98M | 12.65M | 9.9M | 9.58M |
| Other Operating Expenses | - | - | - | - | - | - |
| EBITDA | -611.3K | -6.48M | -7.9M | -12.82M | -7.17M | -5.89M |
| EBITDA Margin % | - | - | - | - | - | - |
| EBITDA Growth % | - | -960.23% | -21.83% | -62.38% | 44.07% | 17.93% |
| Depreciation & Amortization | 220.31K | 451.53K | 872.83K | 1.77M | 1.36M | 1.4M |
| D&A / Revenue % | - | - | - | - | - | - |
| Operating Income (EBIT) | -831.6K | -6.93M | -8.77M | -14.59M | -8.53M | -7.28M |
| Operating Margin % | - | - | - | - | - | - |
| Operating Income Growth % | - | -733.65% | -26.49% | -66.4% | 41.52% | 14.66% |
| Interest Expense | 63.29K | 321.34K | 775.88K | 14.23K | 1.72M | 8.25M |
| Interest Coverage | -13.14x | -21.57x | -11.30x | -1025.35x | -4.96x | -0.88x |
| Interest / Revenue % | - | - | - | - | - | - |
| Non-Operating Income | -104.39K | -321.34K | -614.31K | -1000K | -1000K | -1000K |
| Pretax Income | -935.99K | -7.25M | -9.38M | -17.51M | -10.47M | -16.19M |
| Pretax Margin % | - | - | - | - | - | - |
| Income Tax | 0 | 0 | 0 | 0 | 0 | 0 |
| Effective Tax Rate % | - | - | - | - | - | - |
| Net Income | -935.99K | -7.25M | -9.38M | -17.51M | -10.47M | -16.19M |
| Net Margin % | - | - | - | - | - | - |
| Net Income Growth % | - | -675.01% | -29.35% | -86.56% | 40.18% | -54.59% |
| EPS (Diluted) | -2.36 | -14.33 | -9.29 | -13.26 | -6.98 | -2.66 |
| EPS Growth % | - | -507.2% | 35.17% | -42.73% | 47.36% | 61.89% |
| EPS (Basic) | -2.36 | -14.33 | -9.29 | -13.26 | -6.98 | -2.66 |
| Diluted Shares Outstanding | 396.32K | 506.32K | 1.01M | 1.32M | 1.5M | 6.09M |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|
| Total Assets | 1.2M | 2.81M | 22.92M | 10.6M | 5.72M | 12.18M |
| Asset Growth % | - | 134.2% | 716.75% | -53.77% | -46.05% | 112.95% |
| PP&E (Net) | 336.3K | 428.57K | 2.29M | 5.11M | 3.89M | 7.85M |
| PP&E / Total Assets % | - | - | - | - | - | - |
| Total Current Assets | 124.44K | 1.28M | 17.26M | 5.43M | 1.77M | 2.24M |
| Cash & Equivalents | 32.09K | 882.87K | 13.56M | 2.07M | 226.99K | 438.3K |
| Receivables | 25.51K | 193.64K | 100.19K | 766.69K | 1000K | 1000K |
| Inventory | 36.6K | 41.05K | 46.34K | 151.25K | 134.06K | 126.4K |
| Other Current Assets | 20K | 153.6K | 0 | 0 | 0 | 42.51K |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 108.71K | 109.98K | 109.98K | 0 | 0 | 0 |
| Intangible Assets | 628.98K | 990.56K | 3.23M | 0 | 0 | 0 |
| Other Assets | 0 | 0 | 43.46K | 52.74K | 49.06K | 2.08M |
| Total Liabilities | 760.96K | 4.29M | 1.06M | 4.81M | 7.62M | 10.02M |
| Total Debt | 631.89K | 1.55M | 476.31K | 3.56M | 6.71M | 8.21M |
| Net Debt | 599.8K | 667.22K | -13.08M | 1.49M | 6.48M | 7.77M |
| Long-Term Debt | 428.05K | 551.02K | 297.44K | 1.2M | 353.49K | 151.91K |
| Short-Term Borrowings | 203.84K | 999.07K | 178.87K | 1.81M | 5.75M | 7.67M |
| Capital Lease Obligations | 0 | 0 | 0 | 546.02K | 604K | 385.02K |
| Total Current Liabilities | 332.91K | 3.74M | 758.24K | 3.3M | 6.98M | 9.66M |
| Accounts Payable | 59.42K | 215.6K | 491.6K | 987.01K | 845.27K | 1.47M |
| Accrued Expenses | 69.65K | 1.47M | 87.77K | 266.45K | 72.43K | 83.2K |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 0 | 1.05M | 0 | 3.01K | 0 | 0 |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Equity | 437.46K | -1.48M | 21.87M | 5.79M | -1.91M | 2.16M |
| Equity Growth % | - | -438.71% | 1575.86% | -73.54% | -132.95% | 213.08% |
| Shareholders Equity | 437.46K | -1.48M | 21.87M | 5.79M | -1.91M | 2.16M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock | 3.15K | 1.72K | 2.62K | 135 | 191 | 667 |
| Additional Paid-in Capital | 1.14M | 6.47M | 39.21M | 40.68M | 43.41M | 63.92M |
| Retained Earnings | -701.99K | -7.96M | -17.34M | -34.85M | -45.32M | -61.76M |
| Accumulated OCI | 0 | 0 | -5.07K | -44.59K | 0 | 0 |
| Return on Assets (ROA) | -78.1% | -362.23% | -72.93% | -104.44% | -128.37% | -180.96% |
| Return on Equity (ROE) | -213.96% | - | -92.05% | -126.61% | -539.89% | -12984.19% |
| Debt / Equity | 1.44x | - | 0.02x | 0.61x | - | 3.81x |
| Debt / Assets | 52.73% | 55.23% | 2.08% | 33.55% | 117.29% | 67.43% |
| Net Debt / EBITDA | - | - | - | - | - | - |
| Book Value per Share | 1.1 | -2.93 | 21.65 | 4.38 | -1.27 | 0.35 |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|
| Cash from Operations | -515.78K | -1.61M | -6.31M | -11.6M | -6.64M | -4.59M |
| Operating CF Growth % | - | -211.7% | -292.29% | -83.92% | 42.73% | 30.97% |
| Operating CF / Revenue % | - | - | - | - | - | - |
| Net Income | -701.99K | -7.25M | -9.38M | -17.51M | -10.47M | -16.19M |
| Depreciation & Amortization | 165.23K | 451.53K | 977.83K | 1.77M | 2.77M | 1.4M |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 91.27K | 5.22M | 201.94K | 3.64M | 175.85K | 10.29M |
| Working Capital Changes | -70.28K | -28.62K | 787 | -916.93K | -638.48K | -86.39K |
| Capital Expenditures | -218.43K | -24.07K | -5.39M | -3.26M | 0 | -5.26M |
| CapEx / Revenue % | - | - | - | - | - | - |
| CapEx / D&A | - | - | - | - | - | - |
| CapEx Coverage (OCF/CapEx) | - | - | - | - | - | - |
| Cash from Investing | -218.43K | -24.07K | -5.39M | -2.43M | 2.17M | -5.93M |
| Acquisitions | -175K | 0 | 0 | -321.25K | 0 | 0 |
| Purchase of Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Sale of Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing | 0 | 0 | -3.39M | 1.15M | 2.17M | -667.15K |
| Cash from Financing | 766.3K | 2.48M | 24.37M | 2.53M | 2.63M | 10.72M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividend Payout Ratio % | - | - | - | - | - | - |
| Debt Issuance (Net) | 336.3K | 932.52K | -994.11K | 1000K | -695.24K | 1000K |
| Stock Issued | 430K | 1.55M | 0 | 0 | 0 | 1.4M |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 0 | 0 | 25.36M | 342.28K | 3.33M | 0 |
| Net Change in Cash | 32.09K | 850.78K | 12.68M | -11.49M | -1.84M | 211.31K |
| Exchange Rate Effect | 0 | -1 | 0 | 0 | 0 | 22 |
| Cash at Beginning | 0 | 32.09K | 882.87K | 13.56M | 2.07M | 226.99K |
| Cash at End | 32.09K | 882.87K | 13.56M | 2.07M | 226.99K | 438.3K |
| Free Cash Flow | -734.21K | -1.63M | -11.69M | -14.86M | -6.64M | -9.84M |
| FCF Growth % | - | -122.25% | -616.54% | -27.08% | 55.29% | -48.18% |
| FCF Margin % | - | - | - | - | - | - |
| FCF / Net Income % | - | - | - | - | - | - |
| Metric | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Return on Equity (ROE) | -213.96% | - | -92.05% | -126.61% | -539.89% | -12984.19% |
| EBITDA Margin | -37.54% | -180.72% | -109.16% | -85.23% | -30.89% | -21.19% |
| Interest Coverage | -13.14x | -21.57x | -11.30x | -1025.35x | -4.96x | -0.88x |
| CapEx / Revenue | 13.41% | 0.67% | 74.44% | 21.66% | 0% | 18.94% |
| Debt / Equity | 1.44x | - | 0.02x | 0.61x | - | 3.81x |
| EPS Growth | - | -507.2% | 35.17% | -42.73% | 47.36% | 61.89% |
Explore detailed financial history, valuation models, and returns analysis
DCF models, peer multiples & analyst estimates
Historical returns with dividends reinvested
Yield, growth, payout safety & DRIP calculator
EPS trends, net income & profitability analysis
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of valuation, profitability & efficiency metrics