Technology / SolarBSE
$234.65
+2.30 (+0.99%)
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 17%
FCF escenarios
weak_data · normalized FCF $333000.00 · quality 39.3/100
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
35/100
D
Piotroski
6/9
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
$3.3B
P/E
1235.0x
↑EV/EBITDA
3103.5x
↑ROE
0.7%
↓Gross Margin
0.9%
↓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
+89.7%
FCF CAGR
—
FCF margin
0.8%
FCF / Net income
1.01x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $40.5M · net income $329000.0 · FCF $333000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $40.5M | $40.5M | $39.2M | $23.7M | $5.9M |
| Net Income | $329000.00 | $329000.00 | $79000.00 | $91770.00 | $-639000.00 |
| EBITDA | $408000.00 | $408000.00 | $80000.00 | $95198.00 | $-638000.00 |
| EPS | 0.06 | 0.06 | 0.01 | 0.02 | -0.12 |
| Gross Margin | 0.9% | 0.9% | 1.0% | 4.7% | 50.6% |
| Operating Margin | -7.8% | -7.8% | -9.2% | -13.1% | -107.4% |
| Net Margin | 0.8% | 0.8% | 0.2% | 0.4% | -10.8% |
| Cash Flow | |||||
| Free Cash Flow | $333000.00 | $333000.00 | $-867000.00 | $369623.00 | $-42.82B |
| Returns | |||||
| ROE | 0.7% | 0.7% | 0.2% | 0.2% | -1.4% |
| Valuation | |||||
| P/E | 1235.00 | 1235.00 | — | — | — |
| EV/EBITDA | 3103.48 | 3103.48 | — | — | — |
| P/B | 27.33 | 27.33 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 3.3% | 3.3% | 65.1% | 300.4% | — |
| EPS Growth | 500.0% | 500.0% | -50.0% | 116.7% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
3Y implied EPS CAGR
602.7%
EPS terminal req.
$20.82
Spread vs growth
-102.7%
5Y implied EPS CAGR
234.7%
EPS terminal req.
$25.19
Spread vs growth
265.3%
10Y implied EPS CAGR
91.9%
EPS terminal req.
$40.57
Spread vs growth
408.1%
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
+446.5%
Start / end P/E
4294.0x → 3910.8x
EPS bridge
0.01 → 0.06
Residual
-44.6%
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.