Technology / SolarBSE
$167.55
+2.05 (+1.24%)
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 18%
FCF escenarios
weak_data · normalized FCF $-4.1M · quality 43.7/100
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
62/100
B
Piotroski
4/9
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
$2.4B
P/E
13.5x
↓EV/EBITDA
11.1x
↓ROE
17.0%
↑Gross Margin
32.3%
↑Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+33.0%
FCF CAGR
—
FCF margin
-5.5%
FCF / Net income
-0.50x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.23B · net income $135.8M · FCF $-67.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.23B | $1.23B | $837.2M | $903.4M | $522.2M |
| Net Income | $135.8M | $135.8M | $70.2M | $99.1M | $8.9M |
| EBITDA | $190.1M | $190.1M | $101.4M | $132.7M | $21.8M |
| EPS | — | — | 4.92 | 6.93 | 0.62 |
| Gross Margin | 32.3% | 32.3% | 23.8% | 18.3% | 12.4% |
| Operating Margin | 12.6% | 12.6% | 10.9% | 12.4% | 3.7% |
| Net Margin | 11.0% | 11.0% | 8.4% | 11.0% | 1.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.05 | 0.22 | 0.43 |
| Current Ratio | 3.19 | 3.19 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-67.9M | $-67.9M | $-4.1M | $44.3M | $-34.6M |
| Returns | |||||
| ROE | 17.0% | 17.0% | 22.5% | 47.1% | 8.0% |
| Valuation | |||||
| P/E | 13.50 | 13.50 | — | — | — |
| EV/EBITDA | 11.07 | 11.07 | — | — | — |
| P/B | 3.01 | 3.01 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 46.8% | 46.8% | -7.3% | 73.0% | — |
| EPS Growth | — | — | -29.1% | 1009.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+83.7%
Start / end P/E
n/dx → n/dx
EPS bridge
4.92 → n/d
Residual
+83.7%
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.