Technology / SolarTaipei Exchange
$169.00
-0.50 (-0.29%)
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 22%
FCF escenarios
weak_data · normalized FCF $-985.9M · quality 64.3/100
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
33/100
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
$15.5B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-12.1%
↓Gross Margin
8.7%
↓Debt/Equity
0.81
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+0.9%
FCF CAGR
—
FCF margin
-14.4%
FCF / Net income
1.20x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.81B · net income $-699.9M · FCF $-837.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.81B | $5.81B | $6.35B | $2.96B | $5.65B |
| Net Income | $-699.9M | $-699.9M | $-515.8M | $-810.6M | $-495.2M |
| EBITDA | $-303.5M | $-303.5M | $-336.1M | $-785.5M | $-153.9M |
| EPS | — | — | -5.61 | -8.82 | -6.14 |
| Gross Margin | 8.7% | 8.7% | 4.3% | -5.4% | 8.7% |
| Operating Margin | -7.7% | -7.7% | -10.5% | -34.4% | -6.1% |
| Net Margin | -12.0% | -12.0% | -8.1% | -27.4% | -8.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.81 | 0.81 | 0.65 | 0.39 | 0.33 |
| Current Ratio | 2.72 | 2.72 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-837.1M | $-837.1M | $-2.68B | $-985.9M | $-766.0M |
| Returns | |||||
| ROE | -12.1% | -12.1% | -8.0% | -12.2% | -6.5% |
| Valuation | |||||
| P/B | 2.69 | 2.69 | 1.09 | 1.27 | 1.08 |
| Growth & Yield | |||||
| Revenue Growth | -8.5% | -8.5% | 114.8% | -47.7% | — |
| EPS Growth | — | — | 36.4% | -43.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+147.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-5.61 → n/d
Residual
+147.4%
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.