Technology / SolarStockholm
$1.18
+0.04 (+3.34%)
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 16%
FCF escenarios
weak_data · normalized FCF $-78.5M · quality 45.3/100
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
24/100
D
Piotroski
6/9
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
$619M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-66.5%
↓Gross Margin
18.8%
↓Debt/Equity
2.10
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+45.5%
FCF CAGR
—
FCF margin
-47.8%
FCF / Net income
1.05x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $164.3M · net income $-74.4M · FCF $-78.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $164.3M | $164.3M | $52.1M | $49.6M | $53.4M |
| Net Income | $-74.4M | $-74.4M | $-129.5M | $-222.2M | $-87.8M |
| EBITDA | $-3.5M | $-3.5M | $-84.0M | $-162.5M | $-34.9M |
| EPS | -0.23 | -0.23 | -0.63 | -2.15 | -0.83 |
| Gross Margin | 18.8% | 18.8% | 4.6% | -95.8% | -33.9% |
| Operating Margin | -38.2% | -38.2% | -242.1% | -397.2% | -191.2% |
| Net Margin | -45.3% | -45.3% | -248.6% | -447.7% | -164.6% |
| Balance Sheet | |||||
| Debt/Equity | 2.10 | 2.10 | 3.29 | 1.22 | 1.33 |
| Current Ratio | 2.96 | 2.96 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-78.5M | $-78.5M | $-70.9M | $-135.1M | $-152.1M |
| Returns | |||||
| ROE | -66.5% | -66.5% | -171.9% | -114.2% | -47.9% |
| Valuation | |||||
| P/B | 3.52 | 3.52 | 4.07 | 0.66 | 4.27 |
| Growth & Yield | |||||
| Revenue Growth | 215.5% | 215.5% | 4.9% | -7.0% | — |
| EPS Growth | 63.5% | 63.5% | 70.7% | -160.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+17.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.63 → -0.23
Residual
+17.6%
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.