Technology / SolarTaipei Exchange
$17.10
+1.05 (+6.54%)
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 18%
FCF escenarios
weak_data · normalized FCF $-323.3M · quality 54.3/100
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
12/100
F
Piotroski
1/9
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
$1.5B
P/E
N/A
•EV/EBITDA
39.7x
↑ROE
-13.0%
↓Gross Margin
12.9%
↓Debt/Equity
2.68
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-36.7%
FCF CAGR
—
FCF margin
-59.3%
FCF / Net income
2.09x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $324.1M · net income $-91.7M · FCF $-192.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $324.1M | $324.1M | $353.0M | $760.2M | $1.28B |
| Net Income | $-91.7M | $-91.7M | $-41.6M | $-21.2M | $68.7M |
| EBITDA | $83.2M | $83.2M | $38.3M | $37.3M | $115.2M |
| EPS | — | — | -0.53 | -0.27 | 0.87 |
| Gross Margin | 12.9% | 12.9% | 29.2% | 17.1% | 16.6% |
| Operating Margin | -7.7% | -7.7% | -2.9% | -0.2% | 9.0% |
| Net Margin | -28.3% | -28.3% | -11.8% | -2.8% | 5.4% |
| Balance Sheet | |||||
| Debt/Equity | 2.68 | 2.68 | 3.11 | 2.60 | 2.05 |
| Current Ratio | 0.67 | 0.67 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-192.0M | $-192.0M | $-323.3M | $-362.6M | $-488.7M |
| Returns | |||||
| ROE | -13.0% | -13.0% | -6.7% | -3.2% | 10.1% |
| Valuation | |||||
| P/E | — | — | — | — | 35.27 |
| EV/EBITDA | 39.72 | 39.72 | 90.64 | 95.99 | 31.19 |
| P/B | 2.13 | 2.13 | 2.78 | 3.02 | 3.55 |
| Growth & Yield | |||||
| Revenue Growth | -8.2% | -8.2% | -53.6% | -40.4% | — |
| EPS Growth | — | — | -98.4% | -130.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-17.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.53 → n/d
Residual
-17.4%
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.