Technology / SolarHKSE
$0.41
+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 $-18.7M · quality 48.7/100
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
32/100
D
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
$82M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-20.1%
↓Gross Margin
6.8%
↓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
-12.3%
FCF CAGR
—
FCF margin
-13.1%
FCF / Net income
0.86x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $142.9M · net income $-21.8M · FCF $-18.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $142.9M | $142.9M | $160.7M | $81.5M | $211.6M |
| Net Income | $-21.8M | $-21.8M | $-47.3M | $-61.6M | $-44.0M |
| EBITDA | $-15.9M | $-15.9M | $-41.5M | $-49.0M | $-30.7M |
| EPS | -0.15 | -0.15 | -0.53 | -0.87 | -0.63 |
| Gross Margin | 6.8% | 6.8% | 3.7% | 6.7% | 10.6% |
| Operating Margin | -12.4% | -12.4% | -26.5% | -60.2% | -13.2% |
| Net Margin | -15.2% | -15.2% | -29.4% | -75.6% | -20.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.09 | 0.09 | 0.04 | 0.09 | 0.01 |
| Current Ratio | 2.33 | 2.33 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-18.7M | $-18.7M | $-6.3M | $-41.0M | $5.8M |
| Returns | |||||
| ROE | -20.1% | -20.1% | -39.3% | -40.4% | -19.5% |
| Valuation | |||||
| P/B | 0.53 | 0.53 | 0.29 | 0.27 | 0.32 |
| Growth & Yield | |||||
| Revenue Growth | -11.1% | -11.1% | 97.2% | -61.5% | — |
| EPS Growth | 70.8% | 70.8% | 39.3% | -38.5% | — |
Revenue, Net Income & Free Cash Flow ($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
+125.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.53 → -0.15
Residual
+125.3%
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.