Technology / SolarTaiwan
$42.10
+1.40 (+3.44%)
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 17%
FCF escenarios
weak_data · normalized FCF $167.9M · quality 40.7/100
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
34/100
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
$21.6B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-87.9%
↓Gross Margin
-74.2%
↓Debt/Equity
0.61
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-41.3%
FCF CAGR
—
FCF margin
9.5%
FCF / Net income
-0.05x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.83B · net income $-3.20B · FCF $173.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.83B | $1.83B | $4.51B | $8.26B | $9.01B |
| Net Income | $-3.20B | $-3.20B | $-600.3M | $527.3M | $189.7M |
| EBITDA | $-2.23B | $-2.23B | $191.1M | $1.49B | $849.4M |
| EPS | — | — | -1.17 | 1.04 | 0.41 |
| Gross Margin | -74.2% | -74.2% | 7.1% | 15.4% | 7.5% |
| Operating Margin | -152.8% | -152.8% | -13.3% | 5.7% | 2.9% |
| Net Margin | -175.3% | -175.3% | -13.3% | 6.4% | 2.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.61 | 0.61 | 0.38 | 0.40 | 0.56 |
| Current Ratio | 1.24 | 1.24 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $173.4M | $173.4M | $61.2M | $167.9M | $-1.13B |
| Returns | |||||
| ROE | -87.9% | -87.9% | -8.8% | 6.9% | 3.1% |
| Valuation | |||||
| P/E | — | — | — | 27.88 | 84.24 |
| EV/EBITDA | — | — | 58.44 | 11.35 | 21.78 |
| P/B | 5.93 | 5.93 | 1.35 | 1.97 | 2.59 |
| Growth & Yield | |||||
| Revenue Growth | -59.6% | -59.6% | -45.4% | -8.3% | — |
| EPS Growth | — | — | -212.5% | 153.7% | — |
Revenue, Net Income & Free Cash Flow ($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
+159.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.17 → n/d
Residual
+159.1%
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.