Technology / SolarTel Aviv
$10110.00
+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 34% · confianza 14%
FCF escenarios
weak_data · normalized FCF $-117.9M · quality 36.3/100
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
44/100
C
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
$2.3B
P/E
348.3x
↑EV/EBITDA
7962.5x
↑ROE
1.3%
↓Gross Margin
37.1%
↑Debt/Equity
2.37
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+49.4%
FCF CAGR
—
FCF margin
-188.8%
FCF / Net income
-45.80x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $129.0M · net income $5.3M · FCF $-243.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $129.0M | $129.0M | $105.7M | $47.7M | $38.7M |
| Net Income | $5.3M | $5.3M | $-52.4M | $10.2M | $-11.1M |
| EBITDA | $25.6M | $25.6M | $-28.2M | $54.5M | $34.6M |
| EPS | — | — | -3.19 | 0.74 | -0.80 |
| Gross Margin | 37.1% | 37.1% | 30.4% | 77.8% | 70.7% |
| Operating Margin | 5.9% | 5.9% | -20.9% | -20.3% | -38.8% |
| Net Margin | 4.1% | 4.1% | -49.6% | 21.4% | -28.8% |
| Balance Sheet | |||||
| Debt/Equity | 2.37 | 2.37 | 4.47 | 3.23 | 4.95 |
| Current Ratio | 1.46 | 1.46 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-243.6M | $-243.6M | $-117.9M | $-78.4M | $-170.1M |
| Returns | |||||
| ROE | 1.3% | 1.3% | -23.6% | 3.5% | -7.0% |
| Valuation | |||||
| P/E | 348.28 | 348.28 | — | 4431.08 | — |
| EV/EBITDA | 7962.51 | 7962.51 | — | 848.12 | 1343.58 |
| P/B | 514.67 | 514.67 | 285.29 | 156.90 | 287.58 |
| Growth & Yield | |||||
| Revenue Growth | 22.0% | 22.0% | 121.8% | 23.2% | — |
| EPS Growth | — | — | -531.1% | 192.5% | — |
Revenue, Net Income & Free Cash Flow ($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
+197.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-3.19 → n/d
Residual
+197.4%
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.