Technology / SolarShanghai
$19.95
+0.10 (+0.50%)
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 15%
FCF escenarios
weak_data · normalized FCF $-3.2B · quality 44.0/100
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
17/100
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
$4.7B
P/E
N/A
•EV/EBITDA
179.8x
↑ROE
-6.6%
↓Gross Margin
2.0%
↓Debt/Equity
2.45
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+27.4%
FCF CAGR
—
FCF margin
-30.0%
FCF / Net income
14.55x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $10.72B · net income $-221.0M · FCF $-3.22B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $10.72B | $10.72B | $8.18B | $5.39B | $5.18B |
| Net Income | $-221.0M | $-221.0M | $268.1M | $370.9M | $246.0M |
| EBITDA | $63.9M | $63.9M | $451.1M | $542.8M | $471.7M |
| EPS | -0.93 | -0.93 | 1.29 | 2.08 | 1.38 |
| Gross Margin | 2.0% | 2.0% | 5.1% | 10.7% | 9.0% |
| Operating Margin | -0.5% | -0.5% | 4.4% | 9.1% | 6.6% |
| Net Margin | -2.1% | -2.1% | 3.3% | 6.9% | 4.7% |
| Balance Sheet | |||||
| Debt/Equity | 2.45 | 2.45 | 1.61 | 1.47 | 0.81 |
| Current Ratio | 0.92 | 0.92 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-3.22B | $-3.22B | $-4.37B | $-2.78B | $-1.41B |
| Returns | |||||
| ROE | -6.6% | -6.6% | 7.1% | 16.9% | 13.4% |
| Valuation | |||||
| P/E | — | — | 16.08 | — | — |
| EV/EBITDA | 179.84 | 179.84 | 20.63 | — | — |
| P/B | 1.42 | 1.42 | 1.15 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 31.0% | 31.0% | 51.8% | 4.1% | — |
| EPS Growth | -172.1% | -172.1% | -38.0% | 50.4% | — |
| Dividend Yield | 2.8% | 2.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-3.7%
Start / end P/E
n/dx → n/dx
EPS bridge
1.29 → -0.93
Residual
-6.6%
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.