Technology / SolarStockholm
$0.64
-0.02 (-2.42%)
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 15%
FCF escenarios
weak_data · normalized FCF $-4.7M · 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
30/100
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
$54M
P/E
16.1x
↓EV/EBITDA
6.2x
↓ROE
9.1%
↑Gross Margin
26.0%
↓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
+1.3%
FCF CAGR
—
FCF margin
-2.6%
FCF / Net income
-1.73x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $184.2M · net income $2.7M · FCF $-4.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $184.2M | $184.2M | $189.9M | $275.8M | $177.2M |
| Net Income | $2.7M | $2.7M | $4.4M | $23.0M | $5.9M |
| EBITDA | $3.8M | $3.8M | $6.0M | $31.3M | $7.5M |
| EPS | — | — | 0.07 | 0.37 | 0.07 |
| Gross Margin | 26.0% | 26.0% | 26.4% | 33.5% | 18.7% |
| Operating Margin | 1.9% | 1.9% | 2.5% | 14.0% | 4.2% |
| Net Margin | 1.5% | 1.5% | 2.3% | 8.3% | 3.3% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.00 | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-4.7M | $-4.7M | $-6.3M | $44.4M | $11.9M |
| Returns | |||||
| ROE | 9.1% | 9.1% | 15.3% | 66.9% | 56.8% |
| Valuation | |||||
| P/E | 16.10 | 16.10 | 13.56 | — | — |
| EV/EBITDA | 6.25 | 6.25 | 3.74 | — | — |
| P/B | 1.83 | 1.83 | 2.07 | — | — |
| Growth & Yield | |||||
| Revenue Growth | -3.0% | -3.0% | -31.2% | 55.7% | — |
| EPS Growth | — | — | -81.1% | 430.0% | — |
| Dividend Yield | 2.7% | 2.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-25.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.07 → n/d
Residual
-28.3%
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.