Technology / SolarNasdaqCM
$3.65
-0.10 (-2.53%)
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 20%
FCF escenarios
weak_data · normalized FCF $1.2M · quality 52.0/100
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
32/100
D
Piotroski
2/9
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
$51M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-13.6%
↓Gross Margin
10.0%
↓Debt/Equity
0.29
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.3%
FCF CAGR
-39.8%
FCF margin
3.7%
FCF / Net income
-0.87x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $63.3M · net income $-2.7M · FCF $2.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $63.3M | $63.3M | $49.9M | $50.8M | $59.1M |
| Net Income | $-2.7M | $-2.7M | $470987.00 | $1.1M | $1.6M |
| EBITDA | $-1.2M | $-1.2M | $2.0M | $3.1M | $3.4M |
| EPS | — | — | 0.35 | 0.79 | 1.17 |
| Gross Margin | 10.0% | 10.0% | 13.1% | 17.0% | 15.2% |
| Operating Margin | -4.0% | -4.0% | 2.2% | 5.3% | 5.4% |
| Net Margin | -4.3% | -4.3% | 0.9% | 2.2% | 2.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.29 | 0.29 | 0.18 | 0.24 | 0.17 |
| Current Ratio | 1.59 | 1.59 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.4M | $2.4M | $1.2M | $-1.7M | $10.8M |
| Returns | |||||
| ROE | -13.6% | -13.6% | 2.9% | 7.2% | 11.1% |
| Valuation | |||||
| P/B | 0.25 | 0.25 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 27.0% | 27.0% | -1.9% | -14.0% | — |
| EPS Growth | — | — | -56.1% | -32.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-93.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.35 → n/d
Residual
-93.6%
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.