Technology / SolarThailand
$0.30
+0.00 (+0.00%)
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 35% · confianza 12%
FCF escenarios
weak_data · normalized FCF $-36.5M · quality 29.0/100
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
25/100
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
$392M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-205.8%
↓Gross Margin
-54.0%
↓Debt/Equity
2.15
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+32.4%
FCF CAGR
—
FCF margin
-5.7%
FCF / Net income
0.06x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $592.5M · net income $-562.0M · FCF $-33.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $592.5M | $592.5M | $363.8M | $316.1M | $255.2M |
| Net Income | $-562.0M | $-562.0M | $-35.5M | $152.7M | $-167.1M |
| EBITDA | $-397.4M | $-397.4M | $135.8M | $371.4M | $18.5M |
| EPS | -0.43 | -0.43 | -0.03 | 0.13 | -0.15 |
| Gross Margin | -54.0% | -54.0% | -14.8% | -10.8% | -14.4% |
| Operating Margin | -69.1% | -69.1% | -43.5% | -35.4% | -51.7% |
| Net Margin | -94.9% | -94.9% | -9.8% | 48.3% | -65.5% |
| Balance Sheet | |||||
| Debt/Equity | 2.15 | 2.15 | 0.77 | 1.21 | 1.86 |
| Current Ratio | 0.26 | 0.26 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-33.8M | $-33.8M | $-36.5M | $-99.9M | $-239.0M |
| Returns | |||||
| ROE | -205.8% | -205.8% | -4.3% | 19.6% | -32.1% |
| Valuation | |||||
| P/E | — | — | — | 5.19 | — |
| EV/EBITDA | — | — | 8.23 | 4.54 | 101.38 |
| P/B | 1.44 | 1.44 | 0.59 | 1.01 | 1.85 |
| Growth & Yield | |||||
| Revenue Growth | 62.9% | 62.9% | 15.1% | 23.9% | — |
| EPS Growth | -1382.8% | -1382.8% | -122.7% | 185.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+39.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.03 → -0.43
Residual
+39.2%
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.