Technology / SolarNasdaqCM
$0.91
+0.07 (+7.79%)
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 22%
FCF escenarios
weak_data · normalized FCF $-9.1M · 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
17/100
F
Piotroski
3/9
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
$111M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-262.8%
↓Gross Margin
55.2%
↑Debt/Equity
0.27
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-14.3%
FCF / Net income
0.71x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $69.3M · net income $-14.0M · FCF $-9.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $69.3M | $69.3M | $73.2M | $109.7M | $89.0M | — |
| Net Income | $-14.0M | $-14.0M | $-2.7M | $4.8M | $8.7M | — |
| EBITDA | $-10.6M | $-10.6M | $-5.7M | $6.8M | $10.4M | — |
| EPS | -0.56 | -0.56 | -0.48 | 6.23 | 1.72 | — |
| Gross Margin | 55.2% | 55.2% | 48.0% | 45.8% | 20.0% | — |
| Operating Margin | -29.6% | -29.6% | -14.8% | 4.7% | 9.7% | — |
| Net Margin | -20.2% | -20.2% | -3.6% | 4.4% | 9.7% | — |
| Balance Sheet | ||||||
| Debt/Equity | 0.27 | 0.27 | -0.06 | 0.09 | 0.07 | — |
| Current Ratio | 1.65 | 1.65 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $-9.9M | $-9.9M | $-9.1M | $10.9M | $9.6M | — |
| Returns | ||||||
| ROE | -262.8% | -262.8% | 3.0% | 15.8% | 27.7% | — |
| Valuation | ||||||
| P/E | — | — | — | 1.81 | 5.98 | — |
| EV/EBITDA | — | — | — | 0.90 | 4.96 | — |
| P/B | 4.27 | 4.27 | — | 0.37 | 1.66 | — |
| Growth & Yield | ||||||
| Revenue Growth | -5.3% | -5.3% | -33.2% | 23.3% | — | — |
| EPS Growth | -16.7% | -16.7% | -107.7% | 261.4% | — | — |
Revenue, Net Income & Free Cash Flow ($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
-70.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.48 → -0.56
Residual
-70.5%
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.