Technology / SolarNasdaqGS
$0.76
-0.07 (-14.28%)
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 22%
FCF escenarios
weak_data · normalized FCF $-321.9M · quality 61.7/100
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
21/100
D
Piotroski
3/9
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
$13M
P/E
0.0x
↓EV/EBITDA
N/A
•ROE
209.1%
↑Gross Margin
-49.0%
↓Debt/Equity
-1.06
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-13.4%
FCF CAGR
—
FCF margin
-63.3%
FCF / Net income
0.52x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $509.0M · net income $-614.3M · FCF $-322.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $509.0M | $509.0M | $1.12B | $1.06B | $783.3M |
| Net Income | $-614.3M | $-614.3M | $-275.8M | $-267.4M | $-254.5M |
| EBITDA | $-507.8M | $-507.8M | $-175.2M | $-138.8M | $-168.7M |
| EPS | -96.00 | -96.00 | -594.46 | -654.00 | -679.00 |
| Gross Margin | -49.0% | -49.0% | 7.0% | -4.5% | -3.7% |
| Operating Margin | -90.5% | -90.5% | -8.3% | -18.7% | -21.0% |
| Net Margin | -120.7% | -120.7% | -24.6% | -25.2% | -32.5% |
| Balance Sheet | |||||
| Debt/Equity | -1.06 | -1.06 | -394.64 | 10.60 | 0.54 |
| Current Ratio | 0.84 | 0.84 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-322.3M | $-322.3M | $-321.9M | $-60.0M | $-159.5M |
| Returns | |||||
| ROE | 209.1% | 209.1% | 24871.9% | -630.2% | -72.8% |
| Valuation | |||||
| P/E | 0.02 | 0.02 | — | — | — |
| P/B | — | — | — | 17.13 | 1.35 |
| Growth & Yield | |||||
| Revenue Growth | -54.7% | -54.7% | 5.9% | 35.3% | — |
| EPS Growth | 83.9% | 83.9% | 9.1% | 3.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-86.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-594.46 → -96.00
Residual
-86.2%
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.