Equity due-diligence report

TE

Version date
July 22, 2026
Generated
Jul 22, 2026, 06:47 UTC
Freshness
Aging · 29d

LiveMarket quote

TE$268.10−$15.63 (−5.51%)today$268.10$286.97day rangeretrieved Aug 20, 2026, 05:31 UTC

Market state at retrieval — independent of this report’s as-of research inputs recorded below.

Source data

5 inputs · freshness

  • companyfacts.json28 days oldas of Jul 22, 2026, 06:15 UTC
  • filings.json28 days oldas of Jul 22, 2026, 06:15 UTC
  • market.json28 days oldas of Jul 22, 2026, 06:15 UTC
  • history.json28 days oldas of Jul 22, 2026, 06:15 UTC
  • policy.json28 days oldas of Jul 22, 2026, 06:15 UTC

TL;DR

TL;DR

T1 at $6.10 is a real manufacturing ramp attached to a contested credit engine and — after the run's first upward step, a +4.5% two-session recovery off the $5.84 run low — a price that still pre-pays clearly less of the success case than any print at $6.66 and above: the tape sits net −33.6% below the 2026-07-01 anchor (and −42.2% below the 2026-05-29 $10.56) after the −19.7% session of 2026-07-07, a −10.8% 2026-07-16 leg, and a −1.7% 2026-07-17 leg to the $5.84 low, then the +3.3% / +1.2% bounce to $6.10; $5.84 remains the run low on both measures, and the recovery carries no filing or Federal Register hit behind it (the 2026-07-22 refresh moved only market/history — filings.json, companyfacts.json and policy.json are all hash-unchanged, recent index end still 2026-06-29; the two large drops were press-attributed to reported environmental-violation and safety-practice probes, the bounce to stabilization — an uncorroborated "LNG supply contract" snippet is not relied on). The standing verdict's two halves remain separated. Strongest bull point: Q1 2026 net sales of $177.647M ran 3.32× Q1 2025 with gross margin rising 7.36% → 16.37%, on 3.0 GW of 2026 module sales contracted at fixed margins, and the 45X credit engine is booking ($92M accrued YTD Oct-2025 plus $41.425M added in Q1 alone; ~$210M/yr potential). Strongest bear point: T1 and its G1 plant LLC are named respondents in ITC 337-TA-1494 (First Solar's TOPCon patent — a general exclusion order and cease-and-desist orders requested, plus a parallel district-court willful-infringement suit no document in evidence bounds), while ex-45X the Q1 gross margin is −6.95% and the $225.3–250.3M Phase-1 funding gap has no committed financing disclosed through 2026-06-29 (all 40 index entries examined; index refetched 2026-07-22, recent end unchanged). Priced-in break-even (gap-financed EV, 8×, guidance-midpoint success vs comp-compression failure; the 8× anchor has no comp support in evidence, so the priced-in section shows every conclusion at 6/8/10×): $6.10 is justified iff P_exec × $3.300B + (1 − P_exec) × $0.9947B + V(232+policy) ≥ $2.3330B — at V = 0 that requires P_exec ≥ 58.1%, firmer than the run's softest processed reading of 54.9% at the $5.84 low (56.1% at $5.94) but still softer than every print $6.66 and above (64.8% / 95.4% at $6.66 / $9.18); at P_exec = 60%, 70%, 80% and 90% the required V is negative (−$44.9M / −$275.4M / −$505.9M / −$736.5M) — the negative-V frontier sits just above ~58%, so at ~58% execution confidence and above the price clears with zero policy value; at 50% (a coin flip) it requires V ≥ $185.6M ≈ 0.77¢/W durable on the 3.0 GW book (P(2¢/W remedy) ≥ 38.7%) — a level a certain 2¢/W remedy at 8× ($480M) still covers about 2.6× over. At 8× the market underwrites $261.9M–$319.4M of forward EBITDA — below the floor of the company's own $375–450M guidance band on all four denominator treatments, the treatment closest to the band (diluted, gap-financed) now at −74.1%, recovered from −90.2% at the $5.84 low — against FY2025 operating income of −$234.567M; and as first at $5.94 a 6× multiple can justify the price (midpoint P* = 90.4%, not impossible), with three of four treatments now re-entering the band at 6× ($386.3M–$425.9M) while only the primary proceeds-spent basis ($349.2M) stays below floor — a flip up from $5.84, where only two of four re-entered. P is joint (execution AND 45X eligibility), so an adverse FEOC determination removes the success state rather than lowering its odds. Verdict: the Section 232 option is still priced at or below zero (the 2026-05-29..07-21 tape removed $1,245.6M of EV while the statutory window lapsed unresolved — the +4.5% recovery gave back ~$72.6M of the $5.84 low's −$1,318.2M removal, but the net still runs deeper than the −$1,089.2M at $6.66) — and "Phase-1 success substantially pre-paid" remains an inaccurate description of $6.10, firmed off the run low but still clearly sub-band: the price sits below the bull's own $7.29–$11.32 Phase-1-success band floor (percentile −29.5%, recovered from the −36.0% run low), and no denominator resembles the old "pre-paid" reading (the diluted gap-financed midpoint at 67.7%, off 76.7% at $6.66). Firmed off the run's softest processed reading — the first upward step of the run — but still materially softer than every print at $6.66 and above; near-certainty execution pricing has not returned to any cover-count cell, and the repricing cuts both ways (a probe substantiated in a filing impairs the success state itself; an unsubstantiated one may not keep the price here — and the discount has now begun to reverse, the bounce itself press-framed as stabilization, not a fresh catalyst).

Watch next (from the decisive ledger and catalyst calendar):

WindowEventIf it lands bullishIf it lands bearish
~2026-08-14 (45-day deadline, computed)Q2 2026 10-Q — the richest single checkpointSequential sales above $177.647M, ex-45X margin improving, receivable monetizing, FEOC language intact post-1260HRevenue fade, grants receivable building without cash, or weakened 45X/FEOC language — the keystone cracks
Any day (8-K); else Q2 10-Q Legal Proceedings ~2026-08-14Acknowledgment of the press-reported probes and/or a filing documenting the recovery — environmental-violation (behind the −19.7% session of 2026-07-07) and safety-practices (behind the −10.8% session of 2026-07-16); the +4.5% two-session bounce to $6.10 and the uncorroborated "LNG supply contract" snippet also have nothing in the record behind them (the 2026-07-22 refresh moved only market/history; filings.json/companyfacts.json/policy.json all hash-unchanged, recent index end still 2026-06-29)No filing substantiates the probes and the bounce holds — the discount that eased every break-even to a run low may keep reversing, on nothing in the record; an 8-K confirms the LNG contract or another revenue legAn 8-K or 10-Q confirms a probe — the success state itself is impaired, not just the price; or the recovery fades back toward the $5.84 low with no news
Any day (statutory window expired 2026-06-26; 116/26 days past at the 2026-07-22 run date; the catalyst calendar section holds 112/22 at its 2026-07-18 trailing date)Section 232 outcome via Federal Register publicationRemedy spares cells and taxes competitors' imported inputs — the upside branch is currently freeDerivative scope reaches cells — taxes T1's own imports during the gap year
H2 2026; hard checkpoint ~2026-11-16 (Q3 10-Q)Committed Phase-1 completion financing ($225.3–250.3M gap)Signed, mostly non-dilutive facility funds the multiple-turn event and settles the EV-basis dispute (rebuttal item K2, adjudicated in the priced-in section)Equity/convert raise (bear.md priced 25.9M shares at the $9.18 anchor) or continued absence — the Q4 2026 start becomes arithmetic, not execution
Any time (8-K feed; Q2 10-Q)FEOC/45X determination after Trina's 1260H listing (2026-06-08)Eligibility confirmed or the $77.8M receivable monetized at par — the ~$210M/yr engine standsAdverse determination removes the success state; ex-45X Q1 gross margin was −6.95%
Any day (FR/EDIS; no target date in evidence)337-TA-1494 target-date order / initial determinationTermination, immaterial settlement, or no-violation ID kills the bear's patent legExclusion order reaching imported TOPCon cells exposes all of net sales

What the numbers sayLocked

This section is locked. Unlock TE to read it.

Bull caseLocked

This section is locked. Unlock TE to read it.

Bear caseLocked

This section is locked. Unlock TE to read it.

Cross-examination ledgerLocked

This section is locked. Unlock TE to read it.

Is it priced in?Locked

This section is locked. Unlock TE to read it.

Catalyst calendarLocked

This section is locked. Unlock TE to read it.

Sources appendixLocked

This section is locked. Unlock TE to read it.