Technology / SolarTSXV
$0.01
+0.00 (+0.00%)
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 33% · confianza 22%
FCF escenarios
weak_data · normalized FCF $-2.1M · quality 61.0/100
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
13/100
F
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
$1M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-109.1%
↓Gross Margin
57.2%
↑Debt/Equity
0.27
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-32.9%
FCF / Net income
0.64x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.3M · net income $-3.2M · FCF $-2.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.3M | $6.3M | $10.9M | $5.5M | — |
| Net Income | $-3.2M | $-3.2M | $-217637.00 | $-4.5M | $-4.2M |
| EBITDA | $-2.6M | $-2.6M | $179086.00 | $-4.2M | $-4.1M |
| EPS | -0.01 | -0.01 | — | -0.02 | -0.03 |
| Gross Margin | 57.2% | 57.2% | 56.9% | 50.0% | — |
| Operating Margin | -30.2% | -30.2% | -4.1% | -63.3% | — |
| Net Margin | -51.2% | -51.2% | -2.0% | -81.3% | — |
| Balance Sheet | |||||
| Debt/Equity | 0.27 | 0.27 | 0.06 | 0.06 | 0.13 |
| Current Ratio | 1.02 | 1.02 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.1M | $-2.1M | $35568.00 | $-2.5M | $-4.0M |
| Returns | |||||
| ROE | -109.1% | -109.1% | -3.7% | -79.9% | -171.5% |
| Valuation | |||||
| EV/EBITDA | — | — | 48.06 | — | — |
| P/B | 0.38 | 0.38 | 1.91 | 1.37 | 5.77 |
| Growth & Yield | |||||
| Revenue Growth | -42.3% | -42.3% | 98.1% | — | — |
| EPS Growth | — | — | — | 33.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-66.7%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → -0.01
Residual
-66.7%
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.