Technology / SolarBSE
$271.00
-12.30 (-4.43%)
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 20%
FCF escenarios
weak_data · normalized FCF $-21.1M · quality 55.3/100
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
21/100
D
Piotroski
4/9
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
$2.9B
P/E
N/A
•EV/EBITDA
N/A
•ROE
295.9%
↑Gross Margin
-2.5%
↓Debt/Equity
-9.25
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-8.0%
FCF CAGR
—
FCF margin
-20.6%
FCF / Net income
0.37x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $102.4M · net income $-56.5M · FCF $-21.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $102.4M | $102.4M | $285.5M | $293.4M | $131.3M |
| Net Income | $-56.5M | $-56.5M | $-75.0M | $-10.9M | $1.9M |
| EBITDA | $-52.7M | $-52.7M | $-75.5M | $-7.7M | $2.6M |
| EPS | -5.25 | -5.25 | -6.97 | -1.01 | 0.23 |
| Gross Margin | -2.5% | -2.5% | -1.7% | 1.8% | 4.5% |
| Operating Margin | -74.8% | -74.8% | -35.1% | -5.9% | -0.6% |
| Net Margin | -55.2% | -55.2% | -26.3% | -3.7% | 1.4% |
| Balance Sheet | |||||
| Debt/Equity | -9.25 | -9.25 | 4.77 | 0.27 | — |
| Current Ratio | 0.47 | 0.47 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-21.1M | $-21.1M | $-151.2M | $2.6M | $-101.3M |
| Returns | |||||
| ROE | 295.9% | 295.9% | -200.5% | -9.7% | 1.5% |
| Valuation | |||||
| P/E | — | — | — | — | 500.00 |
| EV/EBITDA | — | — | — | — | 362.74 |
| P/B | — | — | 486.26 | 24.80 | 7.60 |
| Growth & Yield | |||||
| Revenue Growth | -64.1% | -64.1% | -2.7% | 123.6% | — |
| EPS Growth | 24.7% | 24.7% | -590.1% | -539.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-18.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-6.97 → -5.25
Residual
-18.8%
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.