Technology / SolarNasdaqGM
$9.12
+0.30 (+3.40%)
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 $135.4M · quality 31.3/100
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
32/100
D
Piotroski
5/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$1.4B
P/E
N/A
•EV/EBITDA
42.1x
↑ROE
-20.1%
↓Gross Margin
23.2%
↓Debt/Equity
2.94
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2018–2025 · 7 años de histórico normalizado
Revenue CAGR
+23.6%
FCF CAGR
—
FCF margin
6.2%
FCF / Net income
-1.53x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.28B · net income $-52.2M · FCF $79.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||
| Revenue | $1.28B | $1.28B | $915.8M | $1.58B | $1.64B | $853.3M | $872.7M | $647.9M | $290.8M |
| Net Income | $-52.2M | $-52.2M | $-240.4M | $137.2M | $4.4M | $-50.4M | $59.1M | $39.7M | $-60.8M |
| EBITDA | $45.4M | $45.4M | $-163.0M | $276.2M | $132.8M | $1.2M | $122.7M | $110.7M | $-32.8M |
| EPS | -0.73 | -0.73 | -1.95 | 0.56 | -0.29 | -0.51 | 0.49 | 0.33 | -0.51 |
| Gross Margin | 23.2% | 23.2% | 32.5% | 26.4% | 13.0% | 8.0% | 23.2% | 23.3% | 4.0% |
| Operating Margin | 5.7% | 5.7% | 11.0% | 13.8% | -1.4% | -2.9% | 10.9% | 12.9% | -21.0% |
| Net Margin | -4.1% | -4.1% | -26.2% | 8.7% | 0.3% | -5.9% | 6.8% | 6.1% | -20.9% |
| Balance Sheet | |||||||||
| Debt/Equity | 2.94 | 2.94 | 2.42 | 1.20 | 1.82 | -10.27 | -5.24 | 0.00 | — |
| Current Ratio | 2.25 | 2.25 | — | — | — | — | — | — | — |
| Cash Flow | |||||||||
| Free Cash Flow | $79.8M | $79.8M | $135.4M | $215.0M | $130.9M | $-266.5M | $-123.5M | $384.4M | $-13.8M |
| Returns | |||||||||
| ROE | -20.1% | -20.1% | -83.2% | 22.5% | 1.0% | 72.8% | -73.0% | 13.0% | — |
| Valuation | |||||||||
| P/E | — | — | — | 26.95 | — | — | — | — | — |
| EV/EBITDA | 42.13 | 42.13 | — | 10.05 | 25.93 | — | — | — | — |
| P/B | 5.34 | 5.34 | 3.54 | 3.76 | 6.62 | — | — | — | — |
| Growth & Yield | |||||||||
| Revenue Growth | 40.2% | 40.2% | -41.9% | -3.7% | — | -2.2% | 34.7% | 122.8% | — |
| EPS Growth | 62.6% | 62.6% | -448.2% | 293.1% | — | -204.1% | 48.5% | 164.7% | — |
Revenue, Net Income & Free Cash Flow ($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
+38.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.95 → -0.73
Residual
+38.6%
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.