Technology / SolarIstanbul
$12.96
+0.94 (+7.82%)
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 13%
FCF escenarios
weak_data · normalized FCF $-1.6B · quality 32.7/100
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
45/100
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
$23.6B
P/E
1296.0x
↑EV/EBITDA
10.5x
↓ROE
-9.4%
↓Gross Margin
24.0%
↓Debt/Equity
2.34
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+38.6%
FCF CAGR
—
FCF margin
-8.7%
FCF / Net income
2.12x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $10.58B · net income $-434.7M · FCF $-923.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $10.58B | $10.58B | $15.29B | $11.68B | $3.97B |
| Net Income | $-434.7M | $-434.7M | $577.4M | $1.48B | $88.7M |
| EBITDA | $3.11B | $3.11B | $2.04B | $2.19B | $248.3M |
| EPS | -0.24 | -0.24 | 0.32 | 1.21 | 0.06 |
| Gross Margin | 24.0% | 24.0% | 19.5% | 22.8% | 15.3% |
| Operating Margin | 15.5% | 15.5% | 12.7% | 16.1% | 10.6% |
| Net Margin | -4.1% | -4.1% | 3.8% | 12.6% | 2.2% |
| Balance Sheet | |||||
| Debt/Equity | 2.34 | 2.34 | 1.82 | 1.82 | 0.42 |
| Current Ratio | 0.86 | 0.86 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-923.7M | $-923.7M | $-1.59B | $-4.56B | $-566.5M |
| Returns | |||||
| ROE | -9.4% | -9.4% | 12.6% | 48.2% | 6.2% |
| Valuation | |||||
| P/E | 1296.00 | 1296.00 | 43.45 | 16.53 | 205.74 |
| EV/EBITDA | 10.54 | 10.54 | 16.04 | 13.29 | 74.84 |
| P/B | 5.08 | 5.08 | 5.44 | 7.97 | 12.74 |
| Growth & Yield | |||||
| Revenue Growth | -30.8% | -30.8% | 30.8% | 194.1% | — |
| EPS Growth | -175.8% | -175.8% | -73.8% | 1810.5% | — |
Revenue, Net Income & Free Cash Flow ($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
+42.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.32 → -0.24
Residual
+42.4%
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.