Technology / SolarNasdaqCM
$1.29
-0.07 (-5.15%)
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 33% · confianza 25%
FCF escenarios
weak_data · normalized FCF $-1.3M · quality 42.7/100
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
28/100
D
Piotroski
7/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$5M
P/E
0.0x
↓EV/EBITDA
N/A
•ROE
-44.7%
↓Gross Margin
38.3%
↑Debt/Equity
0.41
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
-2.6%
FCF CAGR
—
FCF margin
1.3%
FCF / Net income
-0.08x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $71.9M · net income $-10.9M · FCF $906384.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $71.9M | $71.9M | $56.9M | $79.6M | $27.5M | $38162.00 | $8.1M | $50.9M | $42.4M | $82.3M | $99.4M | $107.7M | $119.1M | $131.3M | $104.2M | $143.8M | $120.1M | $109.8M |
| Net Income | $-10.9M | $-10.9M | $-15.8M | $-8.1M | $-10.4M | $-6.2M | $-171658.00 | $6.5M | $-6.8M | $-11.8M | $-8.1M | $-9.6M | $2.0M | $-957888.00 | $2.2M | $9.8M | $9.7M | $6.0M |
| EBITDA | $-7.0M | $-7.0M | $-9.2M | $973221.00 | $943408.00 | $-3.4M | $-4.8M | $1.0M | $-3.5M | $-8.6M | $-773538.00 | $-7.2M | $5.8M | $3.3M | $5.5M | $19.6M | $17.5M | $11.9M |
| EPS | -4.38 | -4.38 | -10110.93 | -119590.69 | -156852.12 | -304500.00 | -12000.00 | 414000.00 | -450000.00 | -792000.00 | -552000.00 | -666000.00 | 138000.00 | -66000.00 | 156000.00 | 690000.00 | 690000.00 | 432000.00 |
| Gross Margin | 38.3% | 38.3% | 35.9% | 34.8% | 26.8% | 100.0% | 28.7% | 43.6% | 41.6% | 25.3% | 26.8% | 29.3% | 35.4% | 34.2% | 39.8% | 41.0% | 42.6% | — |
| Operating Margin | -2.3% | -2.3% | -16.6% | -7.7% | -28.9% | -12741.2% | -69.6% | 0.0% | -11.2% | -14.3% | -4.5% | -9.8% | 2.8% | 0.9% | 3.3% | 12.2% | 13.0% | 9.3% |
| Net Margin | -15.1% | -15.1% | -27.9% | -10.2% | -37.6% | -16339.7% | -2.1% | 12.7% | -16.0% | -14.4% | -8.2% | -9.0% | 1.6% | -0.7% | 2.1% | 6.8% | 8.1% | 5.5% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 0.41 | 0.41 | 2.39 | 0.97 | 0.65 | — | — | — | — | — | — | — | 0.01 | 0.01 | 0.02 | — | — | — |
| Current Ratio | 0.72 | 0.72 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $906384.00 | $906384.00 | $-6.3M | $-1.3M | $-7.7M | $-846017.00 | $-4.9M | $9.8M | $-5.4M | $2.9M | — | — | — | — | $-2.4M | $11.3M | — | — |
| Returns | ||||||||||||||||||
| ROE | -44.7% | -44.7% | -185.4% | -39.8% | -38.0% | 72.2% | 6.9% | 13.7% | -16.3% | -24.1% | -13.2% | -13.4% | 2.3% | -1.1% | 2.4% | 10.0% | 10.6% | 7.0% |
| Valuation | ||||||||||||||||||
| P/E | 0.01 | 0.01 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | — | — | — | 22.72 | 38.63 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 0.13 | 0.13 | 0.16 | 0.29 | 0.77 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | 26.5% | 26.5% | -28.6% | 189.3% | — | -99.5% | -84.1% | 20.1% | -48.5% | -17.1% | -7.7% | -9.6% | -9.3% | 26.0% | -27.5% | 19.7% | 9.4% | — |
| EPS Growth | 100.0% | 100.0% | 91.5% | 23.8% | — | -2437.5% | -102.9% | 192.0% | 43.2% | -43.5% | 17.1% | -582.6% | 309.1% | -142.3% | -77.4% | 0.0% | 59.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-11.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-10110.93 → -4.38
Residual
-11.0%
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.