Technology / SolarTaipei Exchange
$12.15
-0.20 (-1.64%)
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 $-434.9M · quality 45.7/100
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
15/100
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
$987M
P/E
N/A
•EV/EBITDA
17.9x
↑ROE
-4.8%
↓Gross Margin
-3.4%
↓Debt/Equity
1.84
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-25.6%
FCF CAGR
—
FCF margin
-19.1%
FCF / Net income
4.12x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.62B · net income $-75.1M · FCF $-309.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.62B | $1.62B | $1.81B | $2.19B | $3.93B |
| Net Income | $-75.1M | $-75.1M | $-216.5M | $110.6M | $121.6M |
| EBITDA | $204.3M | $204.3M | $28.7M | $388.5M | $299.4M |
| EPS | — | — | -2.64 | 1.34 | 1.59 |
| Gross Margin | -3.4% | -3.4% | -2.4% | 14.7% | 9.8% |
| Operating Margin | -15.2% | -15.2% | -13.3% | 4.5% | 3.8% |
| Net Margin | -4.6% | -4.6% | -12.0% | 5.0% | 3.1% |
| Balance Sheet | |||||
| Debt/Equity | 1.84 | 1.84 | 1.79 | 1.41 | 0.93 |
| Current Ratio | 1.11 | 1.11 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-309.2M | $-309.2M | $-434.9M | $-1.11B | $-821.8M |
| Returns | |||||
| ROE | -4.8% | -4.8% | -13.0% | 5.9% | 6.7% |
| Valuation | |||||
| P/E | — | — | — | 24.13 | 24.33 |
| EV/EBITDA | 17.86 | 17.86 | 159.92 | 13.02 | 14.26 |
| P/B | 0.64 | 0.64 | 1.12 | 1.42 | 1.68 |
| Growth & Yield | |||||
| Revenue Growth | -10.6% | -10.6% | -17.4% | -44.3% | — |
| EPS Growth | — | — | -297.0% | -15.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-37.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-2.64 → n/d
Residual
-37.5%
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.