Technology / SolarBSE
$176.25
-1.35 (-0.76%)
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 17%
FCF escenarios
weak_data · normalized FCF $-72.6M · quality 39.7/100
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
55/100
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
$3.7B
P/E
18.2x
↓EV/EBITDA
10.3x
↓ROE
13.1%
↑Gross Margin
22.6%
↓Debt/Equity
0.48
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+11.2%
FCF CAGR
—
FCF margin
-27.5%
FCF / Net income
-3.40x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.30B · net income $185.9M · FCF $-631.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.30B | $2.30B | $1.77B | $987.9M | $1.67B |
| Net Income | $185.9M | $185.9M | $157.4M | $17.4M | $20.5M |
| EBITDA | $264.4M | $264.4M | $244.2M | $57.1M | $50.1M |
| EPS | 11.65 | 11.65 | 7.55 | 0.83 | 0.98 |
| Gross Margin | 22.6% | 22.6% | 23.6% | 12.5% | 6.2% |
| Operating Margin | 11.0% | 11.0% | 13.3% | 4.6% | 2.2% |
| Net Margin | 8.1% | 8.1% | 8.9% | 1.8% | 1.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.48 | 0.48 | 1.55 | 5.64 | 4.93 |
| Current Ratio | 2.03 | 2.03 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-631.9M | $-631.9M | $-7.9M | $-72.6M | $33.9M |
| Returns | |||||
| ROE | 13.1% | 13.1% | 76.7% | 36.7% | 68.3% |
| Valuation | |||||
| P/E | 18.15 | 18.15 | — | — | — |
| EV/EBITDA | 10.29 | 10.29 | — | — | — |
| P/B | 1.99 | 1.99 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 29.7% | 29.7% | 79.6% | -41.0% | — |
| EPS Growth | 54.3% | 54.3% | 805.4% | -15.2% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
10.3%
EPS terminal req.
$15.64
Spread vs growth
44.0%
5Y implied EPS CAGR
10.2%
EPS terminal req.
$18.92
Spread vs growth
44.1%
10Y implied EPS CAGR
10.1%
EPS terminal req.
$30.48
Spread vs growth
44.2%
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
-46.2%
Start / end P/E
43.4x → 15.1x
EPS bridge
7.55 → 11.65
Residual
-35.4%
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.