Technology / SolarNasdaqCM
$1.51
-0.00 (-0.33%)
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 32% · confianza 25%
FCF escenarios
weak_data · normalized FCF $-11.0M · quality 65.7/100
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
21/100
D
Piotroski
1/9
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
$34M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-108.7%
↓Gross Margin
12.5%
↓Debt/Equity
0.06
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2025 · 15 años de histórico normalizado
Revenue CAGR
+34.1%
FCF CAGR
—
FCF margin
-38.8%
FCF / Net income
0.41x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $28.2M · net income $-27.0M · FCF $-11.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||
| Revenue | $28.2M | $28.2M | $49.3M | $67.4M | $22.0M | $9.0M | $6.2M | $5.1M | $6.2M | $1.4M | $2.8M | $2.6M | $1.0M | $281014.00 | $721835.00 | $2.3M | $347447.00 |
| Net Income | $-27.0M | $-27.0M | $-11.3M | $-16.1M | $-19.7M | $-6.6M | $-5.2M | $-3.9M | $-3.6M | $-3.0M | $-2.6M | $-1.8M | $-3.1M | $-2.8M | $-2.5M | $-2.5M | $-2.4M |
| EBITDA | $-22.9M | $-22.9M | $-6.8M | $-13.6M | $-18.6M | $-6.5M | $-5.2M | $-3.2M | $-2.5M | $-2.6M | $-2.7M | $-1.6M | — | — | — | — | — |
| EPS | -1.61 | -1.61 | -0.77 | -1.30 | -1.99 | -0.74 | -0.84 | — | — | — | — | — | — | — | — | — | — |
| Gross Margin | 12.5% | 12.5% | 14.8% | 1.8% | -7.6% | -10.8% | -11.4% | -3.0% | -3.1% | -33.5% | -5.2% | -3.0% | -9.7% | -87.0% | 23.4% | 24.3% | 35.8% |
| Operating Margin | -59.3% | -59.3% | -23.6% | -24.1% | -89.6% | -73.3% | -83.9% | -64.0% | -41.0% | -191.2% | -100.3% | -65.3% | -241.6% | -866.4% | -304.8% | -130.7% | -456.5% |
| Net Margin | -95.6% | -95.6% | -22.9% | -23.8% | -89.5% | -73.3% | -83.9% | -77.0% | -58.4% | -215.4% | -94.7% | -69.6% | -304.5% | -994.2% | -343.8% | -110.6% | -679.5% |
| Balance Sheet | |||||||||||||||||
| Debt/Equity | 0.06 | 0.06 | 0.05 | 0.03 | 0.07 | — | — | — | — | — | — | — | — | — | — | -0.68 | -0.20 |
| Current Ratio | 1.47 | 1.47 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | $-11.0M | $-11.0M | $-3.0M | $-14.4M | $-19.1M | $-6.9M | $-4.4M | $-4.9M | $-735926.00 | $-3.5M | $-1.9M | — | — | — | $-1.2M | $-2.0M | $-1.1M |
| Returns | |||||||||||||||||
| ROE | -108.7% | -108.7% | -27.3% | -32.4% | -84.8% | -25.4% | -17.9% | -67.5% | 145.1% | 870.8% | 190.1% | 130.6% | 539.9% | 111.5% | 121.2% | 102.6% | 66.4% |
| Valuation | |||||||||||||||||
| P/B | 1.03 | 1.03 | 1.30 | 1.51 | 7.06 | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | -42.8% | -42.8% | -26.7% | 206.2% | — | 45.0% | 21.5% | -17.1% | 336.4% | -49.2% | 5.3% | 155.7% | 267.8% | -61.1% | -68.7% | 562.9% | — |
| EPS Growth | -109.1% | -109.1% | 40.8% | 34.7% | — | 11.9% | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-3.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.77 → -1.61
Residual
-3.5%
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.