Technology / SolarBSE
$443.10
+3.30 (+0.75%)
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 19%
FCF escenarios
weak_data · normalized FCF $-1.4B · quality 50.3/100
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
49/100
C
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
$56.3B
P/E
14.9x
↓EV/EBITDA
11.3x
↓ROE
26.3%
↑Gross Margin
22.1%
↓Debt/Equity
0.69
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+95.5%
FCF CAGR
—
FCF margin
-13.8%
FCF / Net income
-1.76x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $45.48B · net income $3.57B · FCF $-6.28B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $45.48B | $45.48B | $21.58B | $10.88B | $6.09B |
| Net Income | $3.57B | $3.57B | $2.17B | $1.00B | $47.5M |
| EBITDA | $5.77B | $5.77B | $3.60B | $1.57B | $238.7M |
| EPS | — | — | 19.38 | 7.90 | 0.37 |
| Gross Margin | 22.1% | 22.1% | 26.3% | 24.0% | 11.0% |
| Operating Margin | 10.5% | 10.5% | 13.6% | 13.7% | 3.7% |
| Net Margin | 7.9% | 7.9% | 10.1% | 9.2% | 0.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.69 | 0.69 | 1.49 | 2.32 | 7.55 |
| Current Ratio | 1.43 | 1.43 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-6.28B | $-6.28B | $-1.45B | $-166.8M | $-187.8M |
| Returns | |||||
| ROE | 26.3% | 26.3% | 64.4% | 83.2% | 23.4% |
| Valuation | |||||
| P/E | 14.88 | 14.88 | — | — | — |
| EV/EBITDA | 11.34 | 11.34 | — | — | — |
| P/B | 4.14 | 4.14 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 110.7% | 110.7% | 98.4% | 78.8% | — |
| EPS Growth | — | — | 145.3% | 2016.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+0.8%
Start / end P/E
n/dx → n/dx
EPS bridge
19.38 → n/d
Residual
+0.8%
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.