Technology / SolarTaiwan
$17.05
-0.25 (-1.45%)
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 $-495.4M · quality 48.3/100
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
29/100
D
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
$3.8B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-13.8%
↓Gross Margin
-146.7%
↓Debt/Equity
0.17
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-65.7%
FCF CAGR
—
FCF margin
-572.9%
FCF / Net income
2.39x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $89.3M · net income $-214.5M · FCF $-511.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $89.3M | $89.3M | $367.7M | $2.15B | $2.22B |
| Net Income | $-214.5M | $-214.5M | $-466.5M | $-28.6M | $110.0M |
| EBITDA | $-195.3M | $-195.3M | $-433.3M | $80.1M | $233.8M |
| EPS | — | — | -2.07 | -0.13 | 0.49 |
| Gross Margin | -146.7% | -146.7% | -37.8% | 11.7% | 7.2% |
| Operating Margin | -492.5% | -492.5% | -202.7% | -13.3% | -11.1% |
| Net Margin | -240.1% | -240.1% | -126.9% | -1.3% | 5.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.17 | 0.17 | 0.13 | 0.13 | 0.16 |
| Current Ratio | 1.94 | 1.94 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-511.8M | $-511.8M | $-495.4M | $267.8M | $-35.0M |
| Returns | |||||
| ROE | -13.8% | -13.8% | -27.8% | -1.4% | 5.1% |
| Valuation | |||||
| P/E | — | — | — | — | 56.02 |
| EV/EBITDA | — | — | — | 69.69 | 24.64 |
| P/B | 2.47 | 2.47 | 1.85 | 2.88 | 2.84 |
| Growth & Yield | |||||
| Revenue Growth | -75.7% | -75.7% | -82.9% | -3.4% | — |
| EPS Growth | — | — | -1492.3% | -126.5% | — |
Revenue, Net Income & Free Cash Flow ($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
+57.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-2.07 → n/d
Residual
+57.9%
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.