Technology / SolarWarsaw
$0.19
-0.00 (-1.58%)
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 $259000.00 · quality 47.7/100
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
20/100
D
Piotroski
5/9
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
$20M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-33.2%
↓Gross Margin
83.8%
↑Debt/Equity
0.06
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-13.1%
FCF CAGR
-16.9%
FCF margin
1.0%
FCF / Net income
-0.02x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $26.3M · net income $-13.5M · FCF $259000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $26.3M | $26.3M | $37.1M | $36.9M | $40.0M |
| Net Income | $-13.5M | $-13.5M | $3.2M | $4.4M | $744000.00 |
| EBITDA | $-6.4M | $-6.4M | $4.4M | $5.6M | $3.4M |
| EPS | -0.16 | -0.16 | 0.03 | 0.23 | 0.01 |
| Gross Margin | 83.8% | 83.8% | 63.6% | 65.0% | 52.5% |
| Operating Margin | 6.7% | 6.7% | 6.8% | 15.1% | 10.8% |
| Net Margin | -51.6% | -51.6% | 8.8% | 12.0% | 1.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.06 | 0.06 | 0.19 | 0.10 | 0.28 |
| Current Ratio | 4.73 | 4.73 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $259000.00 | $259000.00 | $-4.8M | $2.8M | $452000.00 |
| Returns | |||||
| ROE | -33.2% | -33.2% | 6.0% | 8.6% | 1.8% |
| Valuation | |||||
| P/E | — | — | 10.20 | 1.48 | 53.00 |
| EV/EBITDA | — | — | 9.78 | 7.47 | 17.08 |
| P/B | 0.50 | 0.50 | 0.61 | 0.72 | 1.11 |
| Growth & Yield | |||||
| Revenue Growth | -29.2% | -29.2% | 0.3% | -7.6% | — |
| EPS Growth | -633.3% | -633.3% | -87.0% | 2200.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-35.5%
Start / end P/E
n/dx → n/dx
EPS bridge
0.03 → -0.16
Residual
-35.5%
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.