Technology / SolarNasdaqCM
$5.63
+0.13 (+2.36%)
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 25%
FCF escenarios
weak_data · normalized FCF $-36.3M · quality 76.0/100
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
31/100
D
Piotroski
4/9
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
$90M
P/E
N/A
•EV/EBITDA
N/A
•ROE
185.2%
↑Gross Margin
-0.9%
↓Debt/Equity
-0.55
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2019–2025 · 6 años de histórico normalizado
Revenue CAGR
+11.1%
FCF CAGR
—
FCF margin
-34.7%
FCF / Net income
0.43x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $99.7M · net income $-79.6M · FCF $-34.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||
| Revenue | $99.7M | $99.7M | $47.4M | $127.0M | $123.1M | $270.5M | $187.4M | $53.1M |
| Net Income | $-79.6M | $-79.6M | $-48.6M | $-50.3M | $-99.6M | $-106.6M | $-15.9M | $-13.5M |
| EBITDA | $-69.6M | $-69.6M | $-46.0M | $-49.0M | $-97.3M | $-126.6M | $-16.9M | $-12.0M |
| EPS | -5.68 | -5.68 | -3.83 | -4.35 | -9.80 | -12.40 | -2.30 | -2.20 |
| Gross Margin | -0.9% | -0.9% | -26.6% | 6.5% | -22.1% | -12.0% | 1.9% | -3.7% |
| Operating Margin | -35.5% | -35.5% | -111.6% | -40.0% | -80.9% | -46.9% | -9.0% | -23.3% |
| Net Margin | -79.8% | -79.8% | -102.6% | -39.6% | -80.9% | -39.4% | -8.5% | -25.4% |
| Balance Sheet | ||||||||
| Debt/Equity | -0.55 | -0.55 | 0.56 | 0.03 | 0.02 | 0.00 | 0.11 | — |
| Current Ratio | 1.32 | 1.32 | — | — | — | — | — | — |
| Cash Flow | ||||||||
| Free Cash Flow | $-34.6M | $-34.6M | $-36.3M | $-53.5M | $-55.5M | $-133.9M | $373000.00 | $-272000.00 |
| Returns | ||||||||
| ROE | 185.2% | 185.2% | -255.3% | -80.5% | -149.9% | -74.6% | -213.7% | 159.8% |
| Valuation | ||||||||
| P/B | — | — | 4.04 | 1.16 | 4.03 | — | — | — |
| Growth & Yield | ||||||||
| Revenue Growth | 110.5% | 110.5% | -62.7% | 3.2% | — | 44.4% | 252.7% | — |
| EPS Growth | -48.3% | -48.3% | 12.0% | 55.6% | — | -439.1% | -4.5% | — |
Revenue, Net Income & Free Cash Flow ($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
+37.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-3.83 → -5.68
Residual
+37.0%
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.