Technology / SolarNasdaqGS
$18.30
-0.69 (-3.66%)
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 35% · confianza 11%
FCF escenarios
weak_data · normalized FCF $-1.6B · quality 25.7/100
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
33/100
D
Piotroski
1/9
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
$1.2B
P/E
N/A
•EV/EBITDA
12.7x
↓ROE
-3.7%
↓Gross Margin
18.3%
↓Debt/Equity
2.73
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-9.2%
FCF CAGR
—
FCF margin
-29.4%
FCF / Net income
15.79x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.60B · net income $-104.1M · FCF $-1.64B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.60B | $5.60B | $5.99B | $7.61B | $7.47B |
| Net Income | $-104.1M | $-104.1M | $36.1M | $274.2M | $240.0M |
| EBITDA | $592.5M | $592.5M | $556.6M | $829.7M | $665.3M |
| EPS | -2.50 | -2.50 | 0.54 | 3.87 | 3.44 |
| Gross Margin | 18.3% | 18.3% | 16.7% | 16.8% | 16.9% |
| Operating Margin | 0.8% | 0.8% | -0.5% | 6.0% | 4.8% |
| Net Margin | -1.9% | -1.9% | 0.6% | 3.6% | 3.2% |
| Balance Sheet | |||||
| Debt/Equity | 2.73 | 2.73 | 2.10 | 1.75 | 2.08 |
| Current Ratio | 1.02 | 1.02 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.64B | $-1.64B | $-2.76B | $-840.8M | $288.6M |
| Returns | |||||
| ROE | -3.7% | -3.7% | 1.3% | 10.7% | 12.4% |
| Valuation | |||||
| P/E | — | — | 22.57 | 6.15 | 10.51 |
| EV/EBITDA | 12.73 | 12.73 | 9.03 | 5.13 | 8.47 |
| P/B | 0.44 | 0.44 | 0.29 | 0.67 | 1.33 |
| Growth & Yield | |||||
| Revenue Growth | -6.6% | -6.6% | -21.3% | 1.9% | — |
| EPS Growth | -563.0% | -563.0% | -86.0% | 12.5% | — |
Revenue, Net Income & Free Cash Flow ($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
+73.7%
Start / end P/E
n/dx → n/dx
EPS bridge
0.54 → -2.50
Residual
+73.7%
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.