Technology / SolarTaipei Exchange
$16.25
+1.50 (+10.17%)
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 14%
FCF escenarios
weak_data · normalized FCF $-687.9M · quality 26.3/100
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
9/100
F
Piotroski
0/9
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
$1.2B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-29.5%
↓Gross Margin
-5.7%
↓Debt/Equity
1.96
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-19.6%
FCF CAGR
—
FCF margin
-137.5%
FCF / Net income
2.91x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $514.3M · net income $-243.3M · FCF $-707.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $514.3M | $514.3M | $1.17B | $4.21B | $989.2M |
| Net Income | $-243.3M | $-243.3M | $7.8M | $132.3M | $-213.5M |
| EBITDA | $-143.5M | $-143.5M | $126.8M | $195.5M | $-131.5M |
| EPS | — | — | 0.11 | 1.86 | -3.00 |
| Gross Margin | -5.7% | -5.7% | 18.7% | 8.2% | 3.8% |
| Operating Margin | -42.8% | -42.8% | 1.1% | 1.8% | -16.8% |
| Net Margin | -47.3% | -47.3% | 0.7% | 3.1% | -21.6% |
| Balance Sheet | |||||
| Debt/Equity | 1.96 | 1.96 | 1.96 | 1.87 | 1.79 |
| Current Ratio | 1.02 | 1.02 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-707.1M | $-707.1M | $-502.3M | $-687.9M | $8.1M |
| Returns | |||||
| ROE | -29.5% | -29.5% | 1.0% | 16.8% | -30.7% |
| Valuation | |||||
| P/E | — | — | 437.73 | — | — |
| EV/EBITDA | — | — | 37.26 | — | — |
| P/B | 1.50 | 1.50 | 4.41 | — | — |
| Growth & Yield | |||||
| Revenue Growth | -56.1% | -56.1% | -72.2% | 325.1% | — |
| EPS Growth | — | — | -94.1% | 162.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-76.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.11 → n/d
Residual
-76.0%
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.