Technology / SolarStockholm
$6.90
+0.10 (+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 $-11.7M · 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
25/100
D
Piotroski
3/9
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
$94M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-33.6%
↓Gross Margin
35.7%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-34.5%
FCF CAGR
—
FCF margin
-980.7%
FCF / Net income
0.84x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.2M · net income $-13.9M · FCF $-11.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.2M | $1.2M | $5.3M | $2.5M | $4.2M |
| Net Income | $-13.9M | $-13.9M | $-20.9M | $-106.3M | $-66.0M |
| EBITDA | $-9.8M | $-9.8M | $-11.4M | $-49.7M | $-61.2M |
| EPS | — | — | -2.22 | -15.87 | -16.90 |
| Gross Margin | 35.7% | 35.7% | 14.3% | 189.3% | 184.1% |
| Operating Margin | -1193.8% | -1193.8% | -316.3% | -4331.6% | -1551.5% |
| Net Margin | -1165.7% | -1165.7% | -395.7% | -4337.7% | -1555.3% |
| Balance Sheet | |||||
| Current Ratio | 3.35 | 3.35 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-11.7M | $-11.7M | $-9.8M | $-76.0M | $-97.9M |
| Returns | |||||
| ROE | -33.6% | -33.6% | -37.7% | -158.6% | -60.1% |
| Valuation | |||||
| P/B | 1.59 | 1.59 | 0.73 | 1.42 | 4.02 |
| Growth & Yield | |||||
| Revenue Growth | -77.4% | -77.4% | 115.8% | -42.3% | — |
| EPS Growth | — | — | 86.0% | 6.1% | — |
Revenue, Net Income & Free Cash Flow ($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
+87.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-2.22 → n/d
Residual
+87.2%
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.