Technology / SolarMCE
$0.50
+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 $-13.6M · quality 39.3/100
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
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
$10M
P/E
0.4x
↓EV/EBITDA
0.5x
↓ROE
1045.1%
↑Gross Margin
3.1%
↓Debt/Equity
2.91
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-28.1%
FCF CAGR
—
FCF margin
-19.1%
FCF / Net income
-0.12x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $14.1M · net income $22.1M · FCF $-2.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $14.1M | $14.1M | $65.8M | $94.5M | $38.1M |
| Net Income | $22.1M | $22.1M | $-36.7M | $977071.83 | $2.6M |
| EBITDA | $26.5M | $26.5M | $-32.7M | $3.5M | $4.3M |
| EPS | — | — | -1.88 | 0.05 | 0.13 |
| Gross Margin | 3.1% | 3.1% | 32.9% | 59.4% | 71.4% |
| Operating Margin | -154.4% | -154.4% | -50.9% | 3.3% | 11.9% |
| Net Margin | 156.3% | 156.3% | -55.8% | 1.0% | 7.0% |
| Balance Sheet | |||||
| Debt/Equity | 2.91 | 2.91 | -2.47 | 2.16 | 0.91 |
| Current Ratio | 1.59 | 1.59 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.7M | $-2.7M | $-13.6M | $-36.8M | $-4.2M |
| Returns | |||||
| ROE | 1045.1% | 1045.1% | 185.4% | 5.7% | 16.3% |
| Valuation | |||||
| P/E | 0.44 | 0.44 | — | 140.12 | 70.94 |
| EV/EBITDA | 0.54 | 0.54 | — | 48.37 | 43.18 |
| P/B | 4.63 | 4.63 | — | 8.05 | 11.55 |
| Growth & Yield | |||||
| Revenue Growth | -78.5% | -78.5% | -30.4% | 148.3% | — |
| EPS Growth | — | — | -3861.1% | -62.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+12.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.88 → n/d
Residual
+12.6%
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.