Technology / SolarStockholm
$0.25
+0.01 (+3.72%)
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 15%
FCF escenarios
weak_data · normalized FCF $-99.6M · quality 31.0/100
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
12/100
F
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
$332M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-135.0%
↓Gross Margin
41.2%
↑Debt/Equity
1.38
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-4.0%
FCF CAGR
—
FCF margin
-9.4%
FCF / Net income
0.26x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.71B · net income $-631.6M · FCF $-161.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.71B | $1.71B | $2.26B | $2.90B | $1.93B |
| Net Income | $-631.6M | $-631.6M | $-277.9M | $-164.6M | $-217.4M |
| EBITDA | $-163.2M | $-163.2M | $-47.8M | $-63.6M | $-108.8M |
| EPS | -1.67 | -1.67 | -2.10 | -0.54 | -0.75 |
| Gross Margin | 41.2% | 41.2% | 35.9% | 33.4% | 30.8% |
| Operating Margin | -26.2% | -26.2% | -7.6% | 1.7% | -5.7% |
| Net Margin | -37.0% | -37.0% | -12.3% | -5.7% | -11.3% |
| Balance Sheet | |||||
| Debt/Equity | 1.38 | 1.38 | 0.48 | 0.24 | 0.18 |
| Current Ratio | 1.06 | 1.06 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-161.2M | $-161.2M | $75.8M | $-99.6M | $-219.8M |
| Returns | |||||
| ROE | -135.0% | -135.0% | -37.2% | -16.3% | -18.7% |
| Valuation | |||||
| P/B | 0.20 | 0.20 | 0.36 | 2.17 | 2.64 |
| Growth & Yield | |||||
| Revenue Growth | -24.4% | -24.4% | -22.2% | 50.4% | — |
| EPS Growth | 20.5% | 20.5% | -289.1% | 28.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-88.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-2.10 → -1.67
Residual
-88.6%
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.